2021 Q4 Form 10-Q Financial Statement
#000165495421012466 Filed on November 19, 2021
Income Statement
Concept | 2021 Q4 | 2021 Q3 | 2020 Q4 |
---|---|---|---|
Revenue | $1.202M | $1.099M | |
YoY Change | 80.78% | ||
Cost Of Revenue | $702.4K | $324.5K | |
YoY Change | 24.28% | ||
Gross Profit | $499.2K | $774.1K | |
YoY Change | 123.33% | ||
Gross Profit Margin | 41.54% | 70.47% | |
Selling, General & Admin | $35.53K | $730.4K | |
YoY Change | |||
% of Gross Profit | 7.12% | 94.36% | |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $104.0K | $39.93K | |
YoY Change | 504.82% | ||
% of Gross Profit | 20.83% | 5.16% | |
Operating Expenses | $139.5K | $637.2K | |
YoY Change | 98.87% | ||
Operating Profit | $359.7K | $137.0K | |
YoY Change | 422.0% | ||
Interest Expense | -$6.050K | $10.85K | |
YoY Change | 83.63% | ||
% of Operating Profit | -1.68% | 7.92% | |
Other Income/Expense, Net | -$313.0K | $17.91K | |
YoY Change | 203.17% | ||
Pretax Income | $40.70K | $154.9K | |
YoY Change | 661.73% | ||
Income Tax | $0.00 | $0.00 | |
% Of Pretax Income | 0.0% | 0.0% | |
Net Earnings | $42.23K | $155.2K | |
YoY Change | 842.22% | ||
Net Earnings / Revenue | 3.51% | 14.12% | |
Basic Earnings Per Share | $0.03 | ||
Diluted Earnings Per Share | $5.166K | $0.03 | |
COMMON SHARES | |||
Basic Shares Outstanding | 29.27M shares | 29.27M shares | |
Diluted Shares Outstanding | 4.878M shares |
Balance Sheet
Concept | 2021 Q4 | 2021 Q3 | 2020 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $615.8K | ||
YoY Change | |||
Cash & Equivalents | $615.7K | $595.4K | $326.7K |
Short-Term Investments | |||
Other Short-Term Assets | |||
YoY Change | |||
Inventory | $1.791M | $1.942M | $2.172M |
Prepaid Expenses | |||
Receivables | $84.37K | $1.290M | $756.1K |
Other Receivables | $0.00 | ||
Total Short-Term Assets | $2.491M | $3.828M | $3.255M |
YoY Change | -23.47% | ||
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $698.6K | $738.9K | $849.0K |
YoY Change | -17.72% | ||
Goodwill | |||
YoY Change | |||
Intangibles | $3.168M | $3.011M | $3.184M |
YoY Change | -0.51% | ||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $3.000K | ||
YoY Change | |||
Total Long-Term Assets | $4.369M | $3.764M | $4.230M |
YoY Change | 3.3% | ||
TOTAL ASSETS | |||
Total Short-Term Assets | $2.491M | $3.828M | $3.255M |
Total Long-Term Assets | $4.369M | $3.764M | $4.230M |
Total Assets | $6.860M | $7.592M | $7.485M |
YoY Change | -8.34% | ||
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $105.5K | $55.76K | |
YoY Change | 89.2% | ||
Accrued Expenses | |||
YoY Change | |||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | ||
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $392.4K | $689.2K | $1.029M |
YoY Change | -61.85% | ||
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | ||
YoY Change | |||
Other Long-Term Liabilities | $1.299M | $2.508M | |
YoY Change | -48.19% | ||
Total Long-Term Liabilities | $907.0K | $1.073M | $1.169M |
YoY Change | -22.44% | ||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $392.4K | $689.2K | $1.029M |
Total Long-Term Liabilities | $907.0K | $1.073M | $1.169M |
Total Liabilities | $1.299M | $1.762M | $2.198M |
YoY Change | -40.88% | ||
SHAREHOLDERS EQUITY | |||
Retained Earnings | $269.3K | $538.7K | -$15.64K |
YoY Change | -1822.24% | ||
Common Stock | $48.78K | $292.7K | $292.7K |
YoY Change | -83.33% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $5.561M | $5.831M | $5.287M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $6.860M | $7.592M | $7.485M |
YoY Change | -8.34% |
Cashflow Statement
Concept | 2021 Q4 | 2021 Q3 | 2020 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $42.23K | $155.2K | |
YoY Change | 842.22% | ||
Depreciation, Depletion And Amortization | $104.0K | $39.93K | |
YoY Change | 504.82% | ||
Cash From Operating Activities | $1.044M | $331.2K | |
YoY Change | |||
INVESTING ACTIVITIES | |||
Capital Expenditures | -$219.8K | -$9.670K | |
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | -$219.8K | -$9.670K | |
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 | -804.0K | -52.82K | |
YoY Change | |||
NET CHANGE | |||
Cash From Operating Activities | 1.044M | 331.2K | |
Cash From Investing Activities | -219.8K | -9.670K | |
Cash From Financing Activities | -804.0K | -52.82K | |
Net Change In Cash | 20.35K | 268.7K | |
YoY Change | |||
FREE CASH FLOW | |||
Cash From Operating Activities | $1.044M | $331.2K | |
Capital Expenditures | -$219.8K | -$9.670K | |
Free Cash Flow | $1.264M | $340.8K | |
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2021Q3 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
15385 | USD |
CY2020Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
55756 | USD |
CY2021Q3 | us-gaap |
Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
|
9807 | USD |
CY2020Q4 | us-gaap |
Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
|
12665 | USD |
CY2021Q3 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
14377 | USD |
CY2021Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
29270502 | shares |
CY2021Q3 | us-gaap |
Cash
Cash
|
595390 | USD |
CY2020Q4 | us-gaap |
Cash
Cash
|
326713 | USD |
CY2021Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1289958 | USD |
CY2020Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
756096 | USD |
CY2021Q3 | us-gaap |
Inventory Gross
InventoryGross
|
1942433 | USD |
CY2020Q4 | us-gaap |
Inventory Gross
InventoryGross
|
2172327 | USD |
CY2021Q3 | us-gaap |
Assets Current
AssetsCurrent
|
3827781 | USD |
CY2020Q4 | us-gaap |
Assets Current
AssetsCurrent
|
3255136 | USD |
CY2021Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
738907 | USD |
CY2020Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
849027 | USD |
CY2021Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
3011145 | USD |
CY2020Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
3184280 | USD |
CY2021Q3 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
14377 | USD |
CY2020Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
196299 | USD |
CY2021Q3 | us-gaap |
Assets
Assets
|
7592210 | USD |
CY2020Q4 | us-gaap |
Assets
Assets
|
7484742 | USD |
CY2021Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
324462 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
840254 | USD | |
CY2020Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
261063 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
532610 | USD | |
CY2021Q3 | us-gaap |
Gross Profit
GrossProfit
|
774129 | USD |
us-gaap |
Gross Profit
GrossProfit
|
2148854 | USD | |
CY2020Q3 | us-gaap |
Gross Profit
GrossProfit
|
346623 | USD |
us-gaap |
Gross Profit
GrossProfit
|
812853 | USD | |
CY2020Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
181199 | USD |
CY2021Q3 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
650344 | USD |
CY2020Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
779128 | USD |
CY2021Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
689193 | USD |
CY2020Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1028748 | USD |
CY2021Q3 | laser |
Loan Payable Ict Investments
LoanPayableIctInvestments
|
675199 | USD |
CY2020Q4 | laser |
Loan Payable Ict Investments
LoanPayableIctInvestments
|
926768 | USD |
CY2021Q3 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
397500 | USD |
CY2020Q4 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
198750 | USD |
CY2021Q3 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
0 | USD |
CY2020Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
43855 | USD |
CY2021Q3 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
1072689 | USD |
CY2020Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
1169373 | USD |
CY2021Q3 | us-gaap |
Liabilities
Liabilities
|
1761891 | USD |
CY2020Q4 | us-gaap |
Liabilities
Liabilities
|
2198121 | USD |
CY2020Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2020Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | shares |
CY2020Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
29270502 | shares |
CY2021Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
292705 | USD |
CY2020Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
292705 | USD |
CY2021Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
4998911 | USD |
CY2020Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
4998911 | USD |
CY2021Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
538702 | USD |
CY2020Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-4995 | USD |
CY2021Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5830318 | USD |
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5286621 | USD |
CY2021Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
7592210 | USD |
CY2020Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
7484742 | USD |
CY2021Q3 | us-gaap |
Revenues
Revenues
|
1098591 | USD |
us-gaap |
Revenues
Revenues
|
2989108 | USD | |
CY2020Q3 | us-gaap |
Revenues
Revenues
|
607687 | USD |
us-gaap |
Revenues
Revenues
|
1345463 | USD | |
CY2021Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
637155 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1590544 | USD | |
CY2020Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
320383 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
807499 | USD | |
CY2021Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
637155 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
1590544 | USD | |
CY2020Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
320383 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
807499 | USD | |
CY2021Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
136974 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
558310 | USD | |
CY2020Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
26240 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
5354 | USD | |
CY2021Q3 | laser |
Gain On Termination Of Lease
GainOnTerminationOfLease
|
28755 | USD |
laser |
Gain On Termination Of Lease
GainOnTerminationOfLease
|
28755 | USD | |
CY2021Q3 | us-gaap |
Interest Expense
InterestExpense
|
10847 | USD |
CY2021Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5830318 | USD |
us-gaap |
Increase Decrease In Operating Liabilities
IncreaseDecreaseInOperatingLiabilities
|
-239432 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-334049 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-128784 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
962590 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-43949 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
43300 | USD | |
CY2020Q3 | us-gaap |
Interest Expense
InterestExpense
|
5907 | USD |
us-gaap |
Interest Expense
InterestExpense
|
5907 | USD | |
CY2021Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
17908 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-15545 | USD | |
CY2020Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
5907 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
5907 | USD | |
CY2021Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
154882 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
543765 | USD | |
CY2020Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
20333 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-553 | USD | |
CY2021Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
68 | USD | |
CY2020Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | USD | |
CY2021Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
154882 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
543697 | USD | |
CY2020Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
20233 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-553 | USD | |
CY2021Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.01 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.02 | ||
CY2020Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.01 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.00 | ||
CY2021Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
29270502 | shares |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
29270502 | shares | |
CY2020Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
3561316 | shares |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
3370805 | shares | |
CY2019Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
489870 | USD |
CY2020Q1 | laser |
Shares Issued To Acquire Fixed Assets Amount
SharesIssuedToAcquireFixedAssetsAmount
|
158456 | USD |
CY2020Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-155126 | USD |
CY2020Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
493200 | USD |
CY2020Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
138104 | USD |
CY2020Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
631304 | USD |
CY2020Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
610971 | USD |
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5286621 | USD |
CY2021Q1 | us-gaap |
Profit Loss
ProfitLoss
|
123333 | USD |
CY2021Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5409954 | USD |
CY2021Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
265482 | USD |
CY2021Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5675436 | USD |
CY2021Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
154882 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
295290 | USD | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
19807 | USD | |
us-gaap |
Finance Lease Right Of Use Asset Amortization
FinanceLeaseRightOfUseAssetAmortization
|
181922 | USD | |
laser |
Gain On Lease Termination
GainOnLeaseTermination
|
28755 | USD | |
us-gaap |
Allowance For Loan And Lease Loss Recovery Of Bad Debts
AllowanceForLoanAndLeaseLossRecoveryOfBadDebts
|
139410 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-673272 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-878825 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
229894 | USD | |
us-gaap |
Increase Decrease In Operating Liabilities
IncreaseDecreaseInOperatingLiabilities
|
-28755 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
9863 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
334161 | USD | |
CY2021Q3 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
66630 | USD |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-223169 | USD | |
laser |
Cash Outlay For Fixed Assets
CashOutlayForFixedAssets
|
9669 | USD | |
laser |
Cash Outlay For Fixed Assets
CashOutlayForFixedAssets
|
27110 | USD | |
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
2970 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-9669 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-30080 | USD | |
us-gaap |
Proceeds From Loan Originations1
ProceedsFromLoanOriginations1
|
198750 | USD | |
us-gaap |
Proceeds From Loan Originations1
ProceedsFromLoanOriginations1
|
198750 | USD | |
laser |
Proceeds From Repayment Of Loan Payable Related Party
ProceedsFromRepaymentOfLoanPayableRelatedParty
|
-251569 | USD | |
laser |
Proceeds From Repayment Of Loan Payable Related Party
ProceedsFromRepaymentOfLoanPayableRelatedParty
|
304267 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-52819 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
503017 | USD | |
us-gaap |
Cash Period Increase Decrease
CashPeriodIncreaseDecrease
|
268677 | USD | |
us-gaap |
Cash Period Increase Decrease
CashPeriodIncreaseDecrease
|
280525 | USD | |
CY2020Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
326713 | USD |
CY2019Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
0 | USD |
CY2021Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
595390 | USD |
CY2020Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
280525 | USD |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
68 | USD | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
43300 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
5907 | USD | |
laser |
Recognition Of Right Of Use Asset And Lease Liability
RecognitionOfRightOfUseAssetAndLeaseLiability
|
0 | USD | |
laser |
Recognition Of Right Of Use Asset And Lease Liability
RecognitionOfRightOfUseAssetAndLeaseLiability
|
282565 | USD | |
laser |
Purchase Of Fixed Assets With Common Stock
PurchaseOfFixedAssetsWithCommonStock
|
0 | USD | |
laser |
Purchase Of Fixed Assets With Common Stock
PurchaseOfFixedAssetsWithCommonStock
|
158456 | 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 liabilities at dates of the financial statements and the reported amounts of revenue and expenses during the periods. Actual results could differ from these estimates. Our significant estimates and assumptions include the useful lives of fixed assets and intangible assets, the fair value of our stock, and the valuation allowance relating to the Company’s deferred tax assets.</p> | ||
CY2020Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
326713 | USD |
CY2021Q3 | laser |
Inventory Sales Demo
InventorySalesDemo
|
1074240 | USD |
CY2020Q4 | laser |
Inventory Sales Demo
InventorySalesDemo
|
1281564 | USD |
CY2020Q4 | us-gaap |
Inventory Net
InventoryNet
|
2172327 | USD |
CY2021Q3 | us-gaap |
Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
|
706230 | USD |
CY2020Q4 | us-gaap |
Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
|
690069 | USD |
CY2021Q3 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
95603 | USD |
CY2020Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
181453 | USD |
CY2020Q4 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
19241 | USD |
CY2021Q3 | us-gaap |
Inventory Net
InventoryNet
|
1942433 | USD |
us-gaap |
Effective Income Tax Rate Reconciliation State And Local Income Taxes
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes
|
0.065 | pure | |
CY2020Q4 | us-gaap |
Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
|
12665 | USD |
CY2021Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
146199 | USD |
CY2020Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
26409 | USD |
CY2020Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
849027 | USD |
CY2021Q3 | us-gaap |
Depreciation
Depreciation
|
39930 | USD |
us-gaap |
Depreciation
Depreciation
|
119789 | USD | |
CY2020Q3 | us-gaap |
Depreciation
Depreciation
|
6602 | USD |
us-gaap |
Depreciation
Depreciation
|
13205 | USD | |
CY2021Q3 | laser |
Increase In Expense Of Intangible Assets
IncreaseInExpenseOfIntangibleAssets
|
58709 | USD |
CY2021Q3 | laser |
Decrease In Net Income Intangible Assets
DecreaseInNetIncomeIntangibleAssets
|
176130 | USD |
laser |
Decrease In Earning Per Share
DecreaseInEarningPerShare
|
0.01 | ||
CY2021Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
3011145 | USD |
CY2020Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
3184280 | USD |
CY2020Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
779128 | USD |
laser |
Deferred Revenuepolicytextblock
DeferredRevenuepolicytextblock
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">The Company requires deposits on most sales orders. These deposits are recorded as deferred revenue until such time as the revenue recognition criteria for that project are order is completed. As of September 30, 2021, our deferred revenue was $650,344 in comparison to $779,128 at December 31, 2020.</p> | ||
CY2021Q3 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
650344 | USD |
CY2021Q3 | us-gaap |
Revenues
Revenues
|
1098591 | USD |
us-gaap |
Revenues
Revenues
|
2989108 | USD | |
CY2020Q3 | us-gaap |
Revenues
Revenues
|
607687 | USD |
us-gaap |
Revenues
Revenues
|
1345463 | USD | |
CY2020Q3 | us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
43133 | USD |
us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
129399 | USD | |
CY2020Q3 | us-gaap |
Short Term Lease Cost
ShortTermLeaseCost
|
0 | USD |
us-gaap |
Short Term Lease Cost
ShortTermLeaseCost
|
0 | USD | |
CY2021Q3 | laser |
Ppp Loan
PppLoan
|
397500 | USD |
CY2020Q4 | laser |
Ppp Loan
PppLoan
|
198750 | USD |
CY2021Q3 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
14377 | USD |
CY2020Q4 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
225054 | USD |
CY2021Q3 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
675199 | USD |
CY2020Q4 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
926768 | USD |
CY2021Q3 | us-gaap |
Notes Payable
NotesPayable
|
1087076 | USD |
CY2020Q4 | us-gaap |
Notes Payable
NotesPayable
|
1350572 | USD |
CY2021Q3 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
14377 | USD |
CY2020Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
181199 | USD |
CY2021Q3 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
1072699 | USD |
CY2020Q4 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
1169373 | USD |
CY2020Q1 | us-gaap |
Debt Instrument Face Amount
DebtInstrumentFaceAmount
|
439990 | USD |
CY2020Q1 | us-gaap |
Debt Conversion Original Debt Interest Rate Of Debt
DebtConversionOriginalDebtInterestRateOfDebt
|
0.06 | pure |
CY2020Q1 | us-gaap |
Debt Instrument Maturity Date
DebtInstrumentMaturityDate
|
2023-01-31 | |
CY2020Q4 | us-gaap |
Debt Instrument Face Amount
DebtInstrumentFaceAmount
|
745438 | USD |
CY2020Q4 | us-gaap |
Debt Conversion Original Debt Interest Rate Of Debt
DebtConversionOriginalDebtInterestRateOfDebt
|
0.06 | pure |
CY2020Q4 | us-gaap |
Debt Instrument Maturity Date
DebtInstrumentMaturityDate
|
2023-12-31 | |
CY2021Q3 | laser |
Unpaid Principal Amount
UnpaidPrincipalAmount
|
675199 | USD |
CY2020Q4 | laser |
Unpaid Principal Amount
UnpaidPrincipalAmount
|
926768 | USD |
CY2020Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
196299 | USD |
CY2021Q3 | us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
43133 | USD |
us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
129399 | USD | |
CY2021Q3 | us-gaap |
Short Term Lease Cost
ShortTermLeaseCost
|
0 | USD |
us-gaap |
Short Term Lease Cost
ShortTermLeaseCost
|
0 | USD | |
CY2021Q3 | us-gaap |
Lease Cost
LeaseCost
|
43133 | USD |
us-gaap |
Lease Cost
LeaseCost
|
129399 | USD | |
CY2020Q3 | us-gaap |
Lease Cost
LeaseCost
|
43133 | USD |
us-gaap |
Lease Cost
LeaseCost
|
129399 | USD | |
us-gaap |
Operating Lease Payments
OperatingLeasePayments
|
135900 | USD | |
laser |
Operating Lease Weighted Average Remaining Leases Term
OperatingLeaseWeightedAverageRemainingLeasesTerm
|
P0Y2M1D | ||
CY2020Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
29270502 | shares |
CY2020Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | shares |
CY2021Q3 | laser |
Authorized Shares Of Blank Check Preferred
AuthorizedSharesOfBlankCheckPreferred
|
10000000 | shares |
CY2021Q3 | us-gaap |
Area Of Land
AreaOfLand
|
18000 | sqft |
us-gaap |
Variable Lease Payment
VariableLeasePayment
|
14377 | USD | |
us-gaap |
Lease Expiration Date1
LeaseExpirationDate1
|
2021-10-20 |