2021 Q4 Form 10-K Financial Statement
#000165495422004455 Filed on April 01, 2022
Income Statement
Concept | 2021 Q4 | 2021 Q3 | 2021 Q2 |
---|---|---|---|
Revenue | $1.202M | $1.099M | $914.5K |
YoY Change | 80.78% | 23.95% | |
Cost Of Revenue | $702.4K | $324.5K | $163.8K |
YoY Change | 24.28% | -39.27% | |
Gross Profit | $499.2K | $774.1K | $750.7K |
YoY Change | 123.33% | 60.36% | |
Gross Profit Margin | 41.54% | 70.47% | 82.09% |
Selling, General & Admin | $35.53K | $730.4K | $370.0K |
YoY Change | |||
% of Gross Profit | 7.12% | 94.36% | 49.28% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $104.0K | $39.93K | $70.00K |
YoY Change | 504.82% | ||
% of Gross Profit | 20.83% | 5.16% | 9.32% |
Operating Expenses | $139.5K | $637.2K | $410.3K |
YoY Change | 98.87% | -15.42% | |
Operating Profit | $359.7K | $137.0K | $340.4K |
YoY Change | 422.0% | -2099.78% | |
Interest Expense | -$6.050K | $10.85K | $16.21K |
YoY Change | 83.63% | ||
% of Operating Profit | -1.68% | 7.92% | 4.76% |
Other Income/Expense, Net | -$313.0K | $17.91K | -$16.21K |
YoY Change | 203.17% | ||
Pretax Income | $40.70K | $154.9K | $324.2K |
YoY Change | 661.73% | -2004.54% | |
Income Tax | $0.00 | $0.00 | $0.00 |
% Of Pretax Income | 0.0% | 0.0% | 0.0% |
Net Earnings | $42.23K | $155.2K | $324.2K |
YoY Change | 842.22% | 162.86% | |
Net Earnings / Revenue | 3.51% | 14.12% | 35.45% |
Basic Earnings Per Share | $0.03 | $0.07 | |
Diluted Earnings Per Share | $5.166K | $0.03 | $0.05 |
COMMON SHARES | |||
Basic Shares Outstanding | 29.27M shares | 29.27M shares | 4.878M shares |
Diluted Shares Outstanding | 4.878M shares |
Balance Sheet
Concept | 2021 Q4 | 2021 Q3 | 2021 Q2 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $615.8K | ||
YoY Change | |||
Cash & Equivalents | $615.7K | $595.4K | $503.5K |
Short-Term Investments | |||
Other Short-Term Assets | |||
YoY Change | |||
Inventory | $1.791M | $1.942M | $2.041M |
Prepaid Expenses | |||
Receivables | $84.37K | $1.290M | $891.4K |
Other Receivables | $0.00 | ||
Total Short-Term Assets | $2.491M | $3.828M | $3.436M |
YoY Change | -23.47% | ||
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $698.6K | $738.9K | $771.9K |
YoY Change | -17.72% | ||
Goodwill | |||
YoY Change | |||
Intangibles | $3.168M | $3.011M | $3.187M |
YoY Change | -0.51% | ||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $3.000K | ||
YoY Change | |||
Total Long-Term Assets | $4.369M | $3.764M | $4.069M |
YoY Change | 3.3% | ||
TOTAL ASSETS | |||
Total Short-Term Assets | $2.491M | $3.828M | $3.436M |
Total Long-Term Assets | $4.369M | $3.764M | $4.069M |
Total Assets | $6.860M | $7.592M | $7.505M |
YoY Change | -8.34% | ||
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $105.5K | ||
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 | $604.8K |
YoY Change | -61.85% | ||
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | ||
YoY Change | |||
Other Long-Term Liabilities | $1.299M | ||
YoY Change | -48.19% | ||
Total Long-Term Liabilities | $907.0K | $1.073M | $1.107M |
YoY Change | -22.44% | ||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $392.4K | $689.2K | $604.8K |
Total Long-Term Liabilities | $907.0K | $1.073M | $1.107M |
Total Liabilities | $1.299M | $1.762M | $1.712M |
YoY Change | -40.88% | ||
SHAREHOLDERS EQUITY | |||
Retained Earnings | $269.3K | $538.7K | $501.2K |
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 | $5.675M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $6.860M | $7.592M | $7.505M |
YoY Change | -8.34% |
Cashflow Statement
Concept | 2021 Q4 | 2021 Q3 | 2021 Q2 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $42.23K | $155.2K | $324.2K |
YoY Change | 842.22% | 162.86% | |
Depreciation, Depletion And Amortization | $104.0K | $39.93K | $70.00K |
YoY Change | 504.82% | ||
Cash From Operating Activities | $1.044M | $331.2K | $550.0K |
YoY Change | |||
INVESTING ACTIVITIES | |||
Capital Expenditures | -$219.8K | -$9.670K | $0.00 |
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | -$219.8K | -$9.670K | $0.00 |
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 | -680.0K |
YoY Change | |||
NET CHANGE | |||
Cash From Operating Activities | 1.044M | 331.2K | 550.0K |
Cash From Investing Activities | -219.8K | -9.670K | 0.000 |
Cash From Financing Activities | -804.0K | -52.82K | -680.0K |
Net Change In Cash | 20.35K | 268.7K | -130.0K |
YoY Change | |||
FREE CASH FLOW | |||
Cash From Operating Activities | $1.044M | $331.2K | $550.0K |
Capital Expenditures | -$219.8K | -$9.670K | $0.00 |
Free Cash Flow | $1.264M | $340.8K | $550.0K |
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2020Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
292705 | USD |
CY2021 | dei |
Auditor Location
AuditorLocation
|
Lakewood, CO | |
CY2021Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
615749 | USD |
CY2021Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
84365 | USD |
CY2021Q4 | us-gaap |
Inventory Net
InventoryNet
|
1790952 | USD |
CY2021Q4 | us-gaap |
Other Assets
OtherAssets
|
3000 | USD |
CY2021Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
698580 | USD |
CY2020Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
849027 | USD |
CY2021Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
3167945 | USD |
CY2020Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
3184280 | USD |
CY2021Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
499758 | USD |
CY2020Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
196299 | USD |
CY2021Q4 | us-gaap |
Assets
Assets
|
6860349 | USD |
CY2020Q4 | us-gaap |
Assets
Assets
|
7484742 | USD |
CY2021Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
392431 | USD |
CY2020Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1028749 | USD |
CY2021Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
907013 | USD |
CY2021Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
5242832 | USD |
CY2021Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
48783 | USD |
CY2020Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
1169373 | USD |
CY2020Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
4998910 | USD |
CY2021Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-4824 | USD |
CY2020Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-15636 | USD |
CY2021Q4 | us-gaap |
Dividends Receivable
DividendsReceivable
|
310280 | USD |
CY2021Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
584394 | USD |
CY2020Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
10641 | USD |
CY2021Q4 | laser |
Laser Photonics Corp Equity
LaserPhotonicsCorpEquity
|
5560905 | USD |
CY2020Q4 | laser |
Laser Photonics Corp Equity
LaserPhotonicsCorpEquity
|
5286620 | USD |
CY2021Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
6860349 | USD |
CY2020Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
7484742 | USD |
CY2021Q4 | laser |
Dividends Paid Per Share
DividendsPaidPerShare
|
0.07 | |
CY2020Q4 | laser |
Dividends Paid Per Share
DividendsPaidPerShare
|
0.00 | |
CY2021 | us-gaap |
Revenues
Revenues
|
4190709 | USD |
CY2020 | us-gaap |
Revenues
Revenues
|
2154777 | USD |
CY2021 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
1542657 | USD |
CY2020 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
949782 | USD |
CY2021 | us-gaap |
Gross Profit
GrossProfit
|
2648051 | USD |
CY2020 | us-gaap |
Gross Profit
GrossProfit
|
1204995 | USD |
CY2021 | us-gaap |
Depreciation
Depreciation
|
160117 | USD |
CY2020 | us-gaap |
Depreciation
Depreciation
|
26409 | USD |
CY2021 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
236130 | USD |
CY2021 | us-gaap |
Interest And Debt Expense
InterestAndDebtExpense
|
49351 | USD |
CY2021 | us-gaap |
Allowance For Loan And Lease Loss Recovery Of Bad Debts
AllowanceForLoanAndLeaseLossRecoveryOfBadDebts
|
14601 | USD |
CY2021 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
356580 | USD |
CY2020 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
227420 | USD |
CY2021 | us-gaap |
Labor And Related Expense
LaborAndRelatedExpense
|
1095524 | USD |
CY2020 | us-gaap |
Labor And Related Expense
LaborAndRelatedExpense
|
767879 | USD |
CY2021 | us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
173968 | USD |
CY2020 | us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
172646 | USD |
CY2021 | us-gaap |
Taxes Other
TaxesOther
|
68 | USD |
CY2021 | us-gaap |
Operating Expenses
OperatingExpenses
|
2086339 | USD |
CY2020 | us-gaap |
Operating Expenses
OperatingExpenses
|
1194354 | USD |
CY2021 | laser |
Other Gain
OtherGain
|
22682 | USD |
CY2021 | us-gaap |
Net Income Loss
NetIncomeLoss
|
584394 | USD |
CY2020 | us-gaap |
Net Income Loss
NetIncomeLoss
|
10641 | USD |
CY2021 | laser |
Net Income Loss Per Share
NetIncomeLossPerShare
|
0.12 | |
CY2020 | laser |
Net Income Loss Per Share
NetIncomeLossPerShare
|
0.00 | |
CY2021 | us-gaap |
Weighted Average Number Of Shares Issued Basic
WeightedAverageNumberOfSharesIssuedBasic
|
4878417 | shares |
CY2020 | us-gaap |
Weighted Average Number Of Shares Issued Basic
WeightedAverageNumberOfSharesIssuedBasic
|
29270502 | shares |
CY2021 | laser |
Number Of Weighted Average Shares Proforma After Split
NumberOfWeightedAverageSharesProformaAfterSplit
|
7878417 | shares |
CY2021 | laser |
Net Income Loss Per Share Pro Forma
NetIncomeLossPerShareProForma
|
0.07 | |
CY2020 | laser |
Net Income Loss Per Share Pro Forma
NetIncomeLossPerShareProForma
|
0.00 | |
CY2020Q1 | 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
|
-140355 | USD |
CY2020Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
123333 | USD |
CY2020Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
631304 | USD |
CY2020Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
16469 | USD |
CY2020Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
647773 | USD |
CY2021Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5286621 | USD |
CY2021Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
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
|
155174 | USD |
CY2021Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5830610 | USD |
CY2021Q4 | us-gaap |
Net Income Loss
NetIncomeLoss
|
42228 | USD |
CY2021Q4 | laser |
Distribution Amount
DistributionAmount
|
310280 | USD |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5560906 | USD |
CY2021Q4 | laser |
Common Stock Shares After Split Amount
CommonStockSharesAfterSplitAmount
|
5560906 | USD |
CY2021 | us-gaap |
Net Income Loss
NetIncomeLoss
|
584394 | USD |
CY2020 | us-gaap |
Net Income Loss
NetIncomeLoss
|
10641 | USD |
CY2021 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
671730 | USD |
CY2020 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-756095 | USD |
CY2021 | laser |
Increase Decrease In Employee Cash Advances
IncreaseDecreaseInEmployeeCashAdvances
|
-3000 | USD |
CY2021 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
41793 | USD |
CY2020 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
690069 | USD |
CY2021 | us-gaap |
Increase Decrease In Finished Goods And Work In Process Inventories
IncreaseDecreaseInFinishedGoodsAndWorkInProcessInventories
|
19535 | USD |
CY2020 | us-gaap |
Increase Decrease In Finished Goods And Work In Process Inventories
IncreaseDecreaseInFinishedGoodsAndWorkInProcessInventories
|
-181453 | USD |
CY2021 | laser |
Increase Decrease In Work In Process Inventory
IncreaseDecreaseInWorkInProcessInventory
|
7584 | USD |
CY2020 | laser |
Increase Decrease In Work In Process Inventory
IncreaseDecreaseInWorkInProcessInventory
|
-19241 | USD |
CY2021 | us-gaap |
Increase Decrease In Retail Related Inventories
IncreaseDecreaseInRetailRelatedInventories
|
396050 | USD |
CY2020 | us-gaap |
Increase Decrease In Retail Related Inventories
IncreaseDecreaseInRetailRelatedInventories
|
-786414 | USD |
CY2021 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-636147 | USD |
CY2020 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
50476 | USD |
CY2020 | laser |
Increase Decrease In Unearned Product Revenues
IncreaseDecreaseInUnearnedProductRevenues
|
779128 | USD |
CY2021 | us-gaap |
Increase Decrease In Operating Liabilities
IncreaseDecreaseInOperatingLiabilities
|
312901 | USD |
CY2020 | us-gaap |
Increase Decrease In Operating Liabilities
IncreaseDecreaseInOperatingLiabilities
|
225054 | USD |
CY2020 | us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
12665 | USD |
CY2021 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
1311254 | USD |
CY2020 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1328899 | USD |
CY2021 | laser |
Proceeds For Depreciation And Amortization
ProceedsForDepreciationAndAmortization
|
160117 | USD |
CY2020 | laser |
Proceeds For Depreciation And Amortization
ProceedsForDepreciationAndAmortization
|
26409 | USD |
CY2021 | us-gaap |
Payments To Acquire Machinery And Equipment
PaymentsToAcquireMachineryAndEquipment
|
9670 | USD |
CY2020 | us-gaap |
Payments To Acquire Machinery And Equipment
PaymentsToAcquireMachineryAndEquipment
|
794945 | USD |
CY2021 | us-gaap |
Payments To Acquire Short Term Investments
PaymentsToAcquireShortTermInvestments
|
9989 | USD |
CY2020 | us-gaap |
Payments To Acquire Short Term Investments
PaymentsToAcquireShortTermInvestments
|
9989 | USD |
CY2021 | us-gaap |
Payments To Acquire Other Investments
PaymentsToAcquireOtherInvestments
|
39449 | USD |
CY2020 | us-gaap |
Payments To Acquire Other Investments
PaymentsToAcquireOtherInvestments
|
39449 | USD |
CY2021 | us-gaap |
Payments To Acquire Assets Investing Activities
PaymentsToAcquireAssetsInvestingActivities
|
31053 | USD |
CY2020 | us-gaap |
Payments To Acquire Assets Investing Activities
PaymentsToAcquireAssetsInvestingActivities
|
31053 | USD |
CY2021 | us-gaap |
Proceeds From Sale Of Intangible Assets
ProceedsFromSaleOfIntangibleAssets
|
219795 | USD |
CY2020 | us-gaap |
Proceeds From Sale Of Intangible Assets
ProceedsFromSaleOfIntangibleAssets
|
3184280 | USD |
CY2021 | laser |
Proceeds From Accumulated Amortization
ProceedsFromAccumulatedAmortization
|
236130 | USD |
CY2021 | laser |
Operating Lease Right Of Use
OperatingLeaseRightOfUse
|
-303459 | USD |
CY2020 | laser |
Operating Lease Right Of Use
OperatingLeaseRightOfUse
|
-196299 | USD |
CY2021 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-136677 | USD |
CY2020 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-4256015 | USD |
CY2021 | us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
665084 | USD |
CY2020 | us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
926768 | USD |
CY2021 | laser |
Proceeds From Deferred Lease Liability
ProceedsFromDeferredLeaseLiability
|
-28755 | USD |
CY2021 | us-gaap |
Proceeds From Loan Originations1
ProceedsFromLoanOriginations1
|
118578 | USD |
CY2020 | us-gaap |
Proceeds From Loan Originations1
ProceedsFromLoanOriginations1
|
198750 | USD |
CY2021 | us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
310280 | USD |
CY2020 | us-gaap |
Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
|
4786110 | USD |
CY2021 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-885541 | USD |
CY2020 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
5911628 | USD |
CY2021 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
0 | USD |
CY2020 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
0 | USD |
CY2020Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
326714 | USD |
CY2019Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
326714 | USD |
CY2021Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
698580 | USD |
CY2021Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
186526 | USD |
CY2021Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
615749 | USD |
CY2020Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
326714 | USD |
CY2021 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
15456 | USD |
CY2020 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
68 | USD |
CY2021 | us-gaap |
Interest Paid Net
InterestPaidNet
|
49351 | USD |
CY2020 | us-gaap |
Interest Paid Net
InterestPaidNet
|
43300 | USD |
CY2021 | laser |
Non Cash Transalaction Ict Investment Loan Number Note Two
NonCashTransalactionIctInvestmentLoanNumberNoteTwo
|
-428243 | USD |
CY2020 | laser |
Non Cash Transalaction Ict Investment Loan Number Note Two
NonCashTransalactionIctInvestmentLoanNumberNoteTwo
|
-689937 | USD |
CY2021 | laser |
Non Cash Ict Investments Loan Note2
NonCashIctInvestmentsLoanNote2
|
-236841 | USD |
CY2020 | laser |
Non Cash Ict Investments Loan Note2
NonCashIctInvestmentsLoanNote2
|
-236841 | USD |
CY2021 | laser |
Notes Paid During The Year For Total
NotesPaidDuringTheYearForTotal
|
-665084 | USD |
CY2020 | laser |
Notes Paid During The Year For Total
NotesPaidDuringTheYearForTotal
|
-926778 | USD |
CY2021 | 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 depreciation and the fair value of our stock, stock-based compensation, debt discount and the valuation allowance relating to the Company’s deferred tax assets.</p> | |
CY2021Q4 | laser |
Cash In Hand
CashInHand
|
326714 | USD |
CY2021Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
756095 | USD |
CY2021Q4 | us-gaap |
Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
|
731863 | USD |
CY2020Q4 | us-gaap |
Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
|
690070 | USD |
CY2021Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
161918 | USD |
CY2020Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
181453 | USD |
CY2021Q4 | laser |
Inventory Sales Demo
InventorySalesDemo
|
885514 | USD |
CY2020Q4 | laser |
Inventory Sales Demo
InventorySalesDemo
|
1281564 | USD |
CY2021Q4 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
11657 | USD |
CY2020Q4 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
19241 | USD |
CY2021Q4 | laser |
Inventory
Inventory
|
1790952 | USD |
CY2020Q4 | laser |
Inventory
Inventory
|
2172328 | USD |
CY2021 | us-gaap |
Inventory Write Down
InventoryWriteDown
|
292268 | USD |
CY2020 | us-gaap |
Inventory Write Down
InventoryWriteDown
|
63323 | 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 |
CY2021Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
698580 | USD |
CY2020Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
849027 | USD |
CY2021Q4 | laser |
Accumulated Depreciation
AccumulatedDepreciation
|
160117 | USD |
CY2020Q4 | laser |
Accumulated Depreciation
AccumulatedDepreciation
|
26409 | USD |
CY2021Q4 | laser |
Accumulated Amortization
AccumulatedAmortization
|
-236130 | USD |
CY2020Q4 | laser |
Accumulated Amortization
AccumulatedAmortization
|
0 | USD |
CY2021Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
3167945 | USD |
CY2020Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
3186300 | USD |
CY2021Q4 | us-gaap |
Intangible Assets Current
IntangibleAssetsCurrent
|
3167945 | USD |
CY2021Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
105493 | USD |
CY2020Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
55756 | USD |
CY2021Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
91775 | USD |
CY2020Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
779128 | USD |
CY2021Q4 | us-gaap |
Credit Card Receivables
CreditCardReceivables
|
7950 | USD |
CY2020Q4 | us-gaap |
Credit Card Receivables
CreditCardReceivables
|
0 | USD |
CY2021Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
171757 | USD |
CY2020Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
181199 | USD |
CY2021Q4 | us-gaap |
Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
|
15456 | USD |
CY2020Q4 | us-gaap |
Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
|
12665 | USD |
CY2021Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
392431 | USD |
CY2020Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1028749 | USD |
CY2020Q4 | us-gaap |
Liabilities
Liabilities
|
2198122 | USD |
CY2021Q4 | us-gaap |
Liabilities
Liabilities
|
1299444 | USD |
CY2021Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
907013 | USD |
CY2020Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
1169373 | USD |
CY2021Q4 | us-gaap |
Liabilities
Liabilities
|
1299444 | USD |
CY2021Q4 | us-gaap |
Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
|
15456 | USD |
CY2020Q4 | us-gaap |
Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
|
12665 | USD |
CY2021Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
105493 | USD |
CY2020Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
55756 | USD |
CY2021 | laser |
Deferred Revenuepolicytextblock
DeferredRevenuepolicytextblock
|
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 December 31, 2021, and December 31, 2020 the Company’s deferred revenue liabilities were recorded at $91,775 and $779,128, respectively. | |
CY2021Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
91775 | USD |
CY2020Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
779128 | USD |
CY2020 | laser |
Annual Interest
AnnualInterest
|
0.06 | pure |
CY2020 | us-gaap |
Derivative Maturity Dates
DerivativeMaturityDates
|
2023-01-31 | |
CY2021Q4 | laser |
Ict Investments Loan Note Two
ICTInvestmentsLoanNoteTwo
|
261684 | USD |
CY2020Q4 | laser |
Ict Investments Loan Note Two
ICTInvestmentsLoanNoteTwo
|
689927 | USD |
CY2021Q4 | laser |
Ict Investments Loan Note One
IctInvestmentsLoanNoteOne
|
0 | USD |
CY2020Q4 | laser |
Ict Investments Loan Note One
IctInvestmentsLoanNoteOne
|
236841 | USD |
CY2021Q4 | laser |
Ict Investments Loan
IctInvestmentsLoan
|
261684 | USD |
CY2020Q4 | laser |
Ict Investments Loan
IctInvestmentsLoan
|
926768 | USD |
CY2021Q4 | us-gaap |
Deferred Tax Liabilities
DeferredTaxLiabilities
|
0 | USD |
CY2020Q4 | us-gaap |
Deferred Tax Liabilities
DeferredTaxLiabilities
|
28755 | USD |
CY2021Q4 | laser |
Lease Liability Less Current Other
LeaseLiabilityLessCurrentOther
|
328001 | USD |
CY2020Q4 | laser |
Lease Liability Less Current Other
LeaseLiabilityLessCurrentOther
|
15100 | USD |
CY2021Q4 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
328001 | USD |
CY2020Q4 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
43855 | USD |
CY2021Q4 | us-gaap |
Unsecured Long Term Debt
UnsecuredLongTermDebt
|
317328 | USD |
CY2020Q4 | us-gaap |
Unsecured Long Term Debt
UnsecuredLongTermDebt
|
198750 | USD |
CY2021Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
907013 | USD |
CY2020Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
1169373 | USD |
CY2021Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
1299444 | USD |
CY2020Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
2508231 | USD |
CY2020Q1 | laser |
Principal Amount
PrincipalAmount
|
439990 | USD |
CY2020Q1 | laser |
Annual Interest
AnnualInterest
|
0.06 | pure |
CY2020Q1 | us-gaap |
Derivative Maturity Dates
DerivativeMaturityDates
|
2023-01-31 | |
CY2021Q4 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
0 | USD |
CY2020Q4 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
181330 | USD |
CY2021Q4 | laser |
Unpaid Principal Amount
UnpaidPrincipalAmount
|
261864 | USD |
CY2021 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
998353 | USD |
CY2020 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-1328899 | USD |
CY2021 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-136677 | USD |
CY2020 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-4256015 | USD |
CY2021 | us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-572640 | USD |
CY2020 | us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
5911628 | USD |
CY2020 | laser |
Net Cash Increase For Period
NetCashIncreaseForPeriod
|
326713 | USD |
CY2020 | laser |
Cash At The Beginning Of Period
CashAtTheBeginningOfPeriod
|
0 | USD |
CY2021 | laser |
Net Cash Increase For Period
NetCashIncreaseForPeriod
|
289036 | USD |
CY2020 | laser |
Cash At End Of Period
CashAtEndOfPeriod
|
326714 | USD |
CY2021 | laser |
Cash At End Of Period
CashAtEndOfPeriod
|
615749 | USD |
CY2021 | laser |
Cash At The Beginning Of Period
CashAtTheBeginningOfPeriod
|
326714 | USD |
CY2021Q4 | laser |
Working Capital
WorkingCapital
|
2101635 | USD |
CY2020Q4 | laser |
Working Capital
WorkingCapital
|
2226387 | USD |
CY2020Q4 | us-gaap |
Debt Conversion Original Debt Interest Rate Of Debt
DebtConversionOriginalDebtInterestRateOfDebt
|
0.05 | pure |
CY2020 | us-gaap |
Variable Lease Payment
VariableLeasePayment
|
15096 | USD |
CY2021Q4 | us-gaap |
Cash Equivalents At Carrying Value
CashEquivalentsAtCarryingValue
|
615749 | USD |
CY2020Q4 | us-gaap |
Cash Equivalents At Carrying Value
CashEquivalentsAtCarryingValue
|
326713 | USD |
CY2021Q4 | laser |
Working Capital Excluding Cash And Cash Equivalents
WorkingCapitalExcludingCashAndCashEquivalents
|
1485887 | USD |
CY2020Q4 | laser |
Working Capital Excluding Cash And Cash Equivalents
WorkingCapitalExcludingCashAndCashEquivalents
|
1899674 | USD |
CY2021Q4 | us-gaap |
Assets Net
AssetsNet
|
2101636 | USD |
CY2020Q4 | us-gaap |
Assets Net
AssetsNet
|
2226387 | USD |
CY2021 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.07 | |
CY2020 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.01 | |
CY2021Q4 | us-gaap |
Area Of Land
AreaOfLand
|
18000 | sqft |
CY2021 | us-gaap |
Variable Lease Payment
VariableLeasePayment
|
15096 | USD |
CY2021 | us-gaap |
Lease Expiration Date1
LeaseExpirationDate1
|
2024-10-28 | |
CY2021Q4 | laser |
Stockholders Equity Other Equity
StockholdersEquityOtherEquity
|
6860349 | USD |
CY2020Q4 | laser |
Stockholders Equity Other Equity
StockholdersEquityOtherEquity
|
5286620 | USD |
CY2020Q2 | us-gaap |
Debt Instrument Interest Rate During Period
DebtInstrumentInterestRateDuringPeriod
|
0.01 | pure |