2022 Q3 Form 10-Q Financial Statement
#000165495422011331 Filed on August 15, 2022
Income Statement
Concept | 2022 Q3 | 2022 Q2 | 2021 Q4 |
---|---|---|---|
Revenue | $1.224M | $1.354M | $1.202M |
YoY Change | 11.46% | 48.02% | |
Cost Of Revenue | $513.2K | $410.6K | $702.4K |
YoY Change | 58.16% | 150.77% | |
Gross Profit | $711.3K | $943.0K | $499.2K |
YoY Change | -8.12% | 25.61% | |
Gross Profit Margin | 58.09% | 69.66% | 41.54% |
Selling, General & Admin | $397.5K | $532.7K | $35.53K |
YoY Change | -45.58% | 43.98% | |
% of Gross Profit | 55.89% | 56.49% | 7.12% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $84.85K | $84.08K | $104.0K |
YoY Change | 112.5% | 20.11% | |
% of Gross Profit | 11.93% | 8.92% | 20.83% |
Operating Expenses | $482.4K | $609.8K | $139.5K |
YoY Change | -24.29% | 48.61% | |
Operating Profit | $228.9K | $333.2K | $359.7K |
YoY Change | 67.12% | -2.11% | |
Interest Expense | $10.00K | $10.02K | -$6.050K |
YoY Change | -7.81% | -38.21% | |
% of Operating Profit | 4.37% | 3.01% | -1.68% |
Other Income/Expense, Net | $0.00 | -$10.02K | -$313.0K |
YoY Change | -100.0% | -38.21% | |
Pretax Income | $218.9K | $323.2K | $40.70K |
YoY Change | 41.34% | -0.31% | |
Income Tax | $13.83K | $0.00 | $0.00 |
% Of Pretax Income | 6.32% | 0.0% | 0.0% |
Net Earnings | $205.1K | $323.2K | $42.23K |
YoY Change | 32.17% | -0.31% | |
Net Earnings / Revenue | 16.75% | 23.88% | 3.51% |
Basic Earnings Per Share | $0.04 | $0.07 | |
Diluted Earnings Per Share | $0.04 | $41.02K | $5.166K |
COMMON SHARES | |||
Basic Shares Outstanding | 4.878M shares | 4.878M shares | 29.27M shares |
Diluted Shares Outstanding | 4.895M shares |
Balance Sheet
Concept | 2022 Q3 | 2022 Q2 | 2021 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $232.0K | $540.1K | $615.8K |
YoY Change | |||
Cash & Equivalents | $232.0K | $540.1K | $615.7K |
Short-Term Investments | |||
Other Short-Term Assets | $0.00 | ||
YoY Change | |||
Inventory | $1.682M | $1.605M | $1.791M |
Prepaid Expenses | |||
Receivables | $1.248M | $701.7K | $84.37K |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $3.163M | $2.847M | $2.491M |
YoY Change | -17.38% | -17.14% | -23.47% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $619.1K | $644.0K | $698.6K |
YoY Change | -16.22% | -16.57% | -17.72% |
Goodwill | |||
YoY Change | |||
Intangibles | $3.168M | ||
YoY Change | -0.51% | ||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $10.57K | $4.410K | $3.000K |
YoY Change | |||
Total Long-Term Assets | $3.997M | $4.156M | $4.369M |
YoY Change | 6.18% | 2.12% | 3.3% |
TOTAL ASSETS | |||
Total Short-Term Assets | $3.163M | $2.847M | $2.491M |
Total Long-Term Assets | $3.997M | $4.156M | $4.369M |
Total Assets | $7.160M | $7.002M | $6.860M |
YoY Change | -5.7% | -6.7% | -8.34% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $198.3K | $197.2K | $105.5K |
YoY Change | 89.2% | ||
Accrued Expenses | $194.4K | $145.2K | |
YoY Change | |||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $100.0K | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $497.7K | $413.5K | $392.4K |
YoY Change | -27.79% | -31.64% | -61.85% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | $196.0K | $328.0K | $1.299M |
YoY Change | -48.19% | ||
Total Long-Term Liabilities | $196.0K | $328.0K | $907.0K |
YoY Change | -81.73% | -70.38% | -22.44% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $497.7K | $413.5K | $392.4K |
Total Long-Term Liabilities | $196.0K | $328.0K | $907.0K |
Total Liabilities | $693.7K | $741.5K | $1.299M |
YoY Change | -60.63% | -56.69% | -40.88% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $1.174M | $969.2K | $269.3K |
YoY Change | 117.98% | 93.36% | -1822.24% |
Common Stock | $48.78K | $48.78K | $48.78K |
YoY Change | -83.33% | -83.33% | -83.33% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $6.466M | $6.261M | $5.561M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $7.160M | $7.002M | $6.860M |
YoY Change | -5.7% | -6.7% | -8.34% |
Cashflow Statement
Concept | 2022 Q3 | 2022 Q2 | 2021 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $205.1K | $323.2K | $42.23K |
YoY Change | 32.17% | -0.31% | |
Depreciation, Depletion And Amortization | $84.85K | $84.08K | $104.0K |
YoY Change | 112.5% | 20.11% | |
Cash From Operating Activities | -$359.7K | $280.1K | $1.044M |
YoY Change | -208.63% | -49.08% | |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$3.080K | $0.00 | -$219.8K |
YoY Change | -68.15% | ||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | -$3.080K | $0.00 | -$219.8K |
YoY Change | -68.15% | ||
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 54.71K | -206.5K | -804.0K |
YoY Change | -203.58% | -69.63% | |
NET CHANGE | |||
Cash From Operating Activities | -359.7K | 280.1K | 1.044M |
Cash From Investing Activities | -3.080K | 0.000 | -219.8K |
Cash From Financing Activities | 54.71K | -206.5K | -804.0K |
Net Change In Cash | -308.1K | 73.59K | 20.35K |
YoY Change | -214.68% | -156.61% | |
FREE CASH FLOW | |||
Cash From Operating Activities | -$359.7K | $280.1K | $1.044M |
Capital Expenditures | -$3.080K | $0.00 | -$219.8K |
Free Cash Flow | -$356.7K | $280.1K | $1.264M |
YoY Change | -204.64% | -49.08% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
us-gaap |
Net Income Loss
NetIncomeLoss
|
506234 | usd | |
us-gaap |
Finance Lease Right Of Use Asset Amortization
FinanceLeaseRightOfUseAssetAmortization
|
86266 | usd | |
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001807887 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2022 | ||
CY2021Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2021Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | shares |
CY2021Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
4878417 | shares |
CY2021Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
4878417 | shares |
CY2022Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
4878417 | shares |
us-gaap |
Finance Lease Right Of Use Asset Amortization
FinanceLeaseRightOfUseAssetAmortization
|
0 | usd | |
CY2022Q2 | laser |
Total Current Liabilities
TotalCurrentLiabilities
|
850347 | usd |
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Quarterly Report
DocumentQuarterlyReport
|
true | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2022-06-30 | ||
dei |
Document Transition Report
DocumentTransitionReport
|
false | ||
dei |
Entity File Number
EntityFileNumber
|
000-56166 | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
Laser Photonics Corporation | ||
dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
DE | ||
dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
84-3628771 | ||
dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
1101 N. Keller Road | ||
dei |
Entity Address Address Line2
EntityAddressAddressLine2
|
Suite G | ||
dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Orlando | ||
dei |
Entity Address State Or Province
EntityAddressStateOrProvince
|
FL | ||
dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
32810 | ||
dei |
City Area Code
CityAreaCode
|
407 | ||
dei |
Local Phone Number
LocalPhoneNumber
|
804 1000 | ||
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | ||
dei |
Entity Small Business
EntitySmallBusiness
|
true | ||
dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
true | ||
dei |
Entity Ex Transition Period
EntityExTransitionPeriod
|
false | ||
dei |
Entity Shell Company
EntityShellCompany
|
false | ||
CY2022Q3 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
4878417 | shares |
CY2022Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
540101 | usd |
CY2021Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
615749 | usd |
CY2022Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
701701 | usd |
CY2021Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
84365 | usd |
CY2022Q2 | us-gaap |
Inventory Net
InventoryNet
|
1604926 | usd |
CY2021Q4 | us-gaap |
Inventory Net
InventoryNet
|
1790952 | usd |
CY2022Q2 | us-gaap |
Assets Current
AssetsCurrent
|
2846728 | usd |
CY2021Q4 | us-gaap |
Assets Current
AssetsCurrent
|
2491066 | usd |
CY2022Q2 | us-gaap |
Other Assets
OtherAssets
|
4406 | usd |
CY2021Q4 | us-gaap |
Other Assets
OtherAssets
|
3000 | usd |
CY2022Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
644029 | usd |
CY2021Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
698580 | usd |
CY2022Q2 | us-gaap |
Intangible Assets Current
IntangibleAssetsCurrent
|
3052650 | usd |
CY2021Q4 | us-gaap |
Intangible Assets Current
IntangibleAssetsCurrent
|
3167945 | usd |
CY2022Q2 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
454469 | usd |
CY2021Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
499758 | usd |
CY2022Q2 | us-gaap |
Assets
Assets
|
7002282 | usd |
CY2021Q4 | us-gaap |
Assets
Assets
|
6860349 | usd |
CY2022Q2 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
197188 | usd |
CY2021Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
113443 | usd |
CY2022Q2 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
71064 | usd |
CY2021Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
91775 | usd |
CY2022Q2 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
126468 | usd |
CY2021Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
171757 | usd |
CY2022Q2 | us-gaap |
Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
|
18755 | usd |
CY2021Q4 | us-gaap |
Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
|
15456 | usd |
CY2022Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
413475 | usd |
CY2021Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
392431 | usd |
CY2022Q2 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
0 | usd |
CY2021Q4 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
261684 | usd |
CY2022Q2 | us-gaap |
Long Term Loans Payable
LongTermLoansPayable
|
0 | usd |
CY2021Q4 | us-gaap |
Long Term Loans Payable
LongTermLoansPayable
|
317328 | usd |
CY2022Q2 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
328001 | usd |
CY2021Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
328001 | usd |
CY2022Q2 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
328001 | usd |
CY2021Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
907013 | usd |
CY2022Q2 | us-gaap |
Liabilities
Liabilities
|
741476 | usd |
CY2021Q4 | us-gaap |
Liabilities
Liabilities
|
1299444 | usd |
CY2022Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2022Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | shares |
CY2022Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
4878417 | shares |
CY2022Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
48783 | usd |
CY2021Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
48783 | usd |
CY2022Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
5242832 | usd |
CY2021Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
5242832 | usd |
CY2022Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
969191 | usd |
CY2021Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
269290 | usd |
CY2022Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
6260806 | usd |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5560905 | usd |
CY2022Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
7002282 | usd |
CY2021Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
6860349 | usd |
CY2022Q2 | us-gaap |
Revenues
Revenues
|
1353642 | usd |
CY2021Q2 | us-gaap |
Revenues
Revenues
|
914492 | usd |
us-gaap |
Revenues
Revenues
|
2565726 | usd | |
us-gaap |
Revenues
Revenues
|
1890517 | usd | |
CY2022Q2 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
410642 | usd |
CY2021Q2 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
163755 | usd |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
709231 | usd | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
515792 | usd | |
CY2022Q2 | us-gaap |
Gross Profit
GrossProfit
|
943000 | usd |
CY2021Q2 | us-gaap |
Gross Profit
GrossProfit
|
750737 | usd |
us-gaap |
Gross Profit
GrossProfit
|
1856496 | usd | |
us-gaap |
Gross Profit
GrossProfit
|
1374725 | usd | |
CY2022Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
609781 | usd |
CY2021Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
410334 | usd |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1149201 | usd | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
835970 | usd | |
CY2022Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
609781 | usd |
CY2021Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
410334 | usd |
us-gaap |
Operating Expenses
OperatingExpenses
|
1149201 | usd | |
us-gaap |
Operating Expenses
OperatingExpenses
|
835970 | usd | |
CY2022Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
333219 | usd |
CY2021Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
340403 | usd |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
707295 | usd | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
538755 | usd | |
CY2022Q2 | us-gaap |
Interest Expense
InterestExpense
|
10018 | usd |
CY2021Q2 | us-gaap |
Interest Expense
InterestExpense
|
16212 | usd |
us-gaap |
Interest Expense
InterestExpense
|
14426 | usd | |
us-gaap |
Interest Expense
InterestExpense
|
32453 | usd | |
CY2022Q2 | laser |
Other
Other
|
0 | usd |
CY2021Q2 | laser |
Other
Other
|
0 | usd |
laser |
Other
Other
|
-7031 | usd | |
laser |
Other
Other
|
0 | usd | |
CY2022Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-10018 | usd |
CY2021Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-16212 | usd |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-7394 | usd | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-32453 | usd | |
CY2022Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
323201 | usd |
CY2021Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
324191 | usd |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
699901 | usd | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
506302 | usd | |
CY2022Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | usd |
CY2021Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | usd |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | usd | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
68 | usd | |
CY2022Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
323201 | usd |
CY2021Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
324191 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
699901 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
506234 | usd | |
CY2022Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
4878417 | shares |
CY2021Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
4878417 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
4878417 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
4878417 | shares | |
CY2022Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.07 | |
CY2021Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.07 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.14 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.10 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
699901 | usd | |
laser |
Depreciation And Amortizations
DepreciationAndAmortizations
|
174041 | usd | |
laser |
Depreciation And Amortizations
DepreciationAndAmortizations
|
79859 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
617335 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
135292 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-186026 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-131475 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
87044 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-42692 | usd | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-20711 | usd | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-338801 | usd | |
us-gaap |
Increase Decrease In Operating Liabilities
IncreaseDecreaseInOperatingLiabilities
|
45289 | usd | |
us-gaap |
Increase Decrease In Operating Liabilities
IncreaseDecreaseInOperatingLiabilities
|
86266 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-18281 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-75648 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
176757 | 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
|
326713 | usd |
CY2022Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
540101 | usd |
CY2022Q2 | us-gaap |
Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
|
727997 | usd |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-1406 | usd | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
0 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
462270 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
200783 | usd | |
us-gaap |
Payments To Acquire Other Productive Assets
PaymentsToAcquireOtherProductiveAssets
|
0 | usd | |
us-gaap |
Payments To Acquire Other Productive Assets
PaymentsToAcquireOtherProductiveAssets
|
2750 | usd | |
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
4195 | usd | |
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
2995 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-4195 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-5745 | usd | |
laser |
Proceeds From Repayment Of Loan Payable Related Party
ProceedsFromRepaymentOfLoanPayableRelatedParty
|
-216395 | usd | |
laser |
Proceeds From Repayment Of Loan Payable Related Party
ProceedsFromRepaymentOfLoanPayableRelatedParty
|
-217031 | usd | |
laser |
Proceeds From Repayment Of Ppp Loans
ProceedsFromRepaymentOfPppLoans
|
-317328 | usd | |
laser |
Proceeds From Repayment Of Ppp Loans
ProceedsFromRepaymentOfPppLoans
|
198750 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-533723 | usd | |
CY2021Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
503470 | 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 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> | ||
CY2022Q2 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
701701 | usd |
CY2021Q4 | us-gaap |
Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
|
731863 | usd |
CY2022Q2 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
181715 | usd |
CY2021Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
161918 | usd |
CY2022Q2 | laser |
Inventory Sales Demo
InventorySalesDemo
|
647790 | usd |
CY2022Q2 | us-gaap |
Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
|
18755 | usd |
CY2021Q4 | laser |
Inventory Sales Demo
InventorySalesDemo
|
885514 | usd |
CY2022Q2 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
47425 | usd |
CY2021Q4 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
11657 | usd |
CY2022Q2 | laser |
Inventory
Inventory
|
1604926 | usd |
CY2021Q4 | laser |
Inventory
Inventory
|
1790952 | usd |
CY2022Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
241078 | usd |
CY2021Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
186526 | usd |
CY2022Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
644029 | usd |
CY2021Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
698580 | usd |
CY2022Q2 | laser |
Accumulated Amortization
AccumulatedAmortization
|
-355620 | usd |
CY2021Q4 | laser |
Accumulated Amortization
AccumulatedAmortization
|
-236130 | usd |
CY2022Q2 | laser |
Total Intangible Assets
TotalIntangibleAssets
|
3052650 | usd |
CY2021Q4 | laser |
Total Intangible Assets
TotalIntangibleAssets
|
3167945 | usd |
laser |
Current Liabilitiespolicytextblock
CurrentLiabilitiespolicytextblock
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">Our current liabilities consist of accounts payable, accrued liabilities, sales tax payable, current portion of operating lease payable and deferred revenue. Sales tax liability is created when the Company sells equipment and services to another entity located in the State of Florida. Currently the sales tax rate in Orange County, our place of business, is 6.5%. As of June 30, 2022, our sales tax liability was recorded at $18,755.</p> | ||
srt |
Interest Earning Assets Net Yield
InterestEarningAssetsNetYield
|
0.065 | pure | |
CY2021Q1 | us-gaap |
Derivative Maturity Dates
DerivativeMaturityDates
|
2023-01-31 | |
CY2021Q4 | laser |
Principal Amount
PrincipalAmount
|
745438 | usd |
CY2021Q4 | laser |
Annual Interest Rate
AnnualInterestRate
|
0.06 | pure |
CY2021Q4 | laser |
Unpaid Principal Amount
UnpaidPrincipalAmount
|
261684 | usd |
laser |
Deferred Revenuepolicytextblock
DeferredRevenuepolicytextblock
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">The Company requires deposits for most sales orders. These deposits are recorded as deferred revenue until such time as the revenue recognition criteria for that project or order is completed. As of June 30, 2022, our deferred revenue was recorded at $71,064 compared to $91,775 recorded at December 31, 2021.</p> | ||
CY2022Q2 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
71064 | usd |
CY2021Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
91775 | usd |
laser |
Scheduleofliquidity And Capital Resourcestabletextblock
ScheduleofliquidityAndCapitalResourcestabletextblock
|
<table cellpadding="0" style="border-spacing:0;text-align:left;font:10pt times new roman;width:100%"><tbody><tr style="height:15px"><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="hdcell" colspan="6" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:center;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;"><strong>For the six Months</strong></p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;"><strong>ending June 30,</strong></p></td><td style="white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px"><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="hdcell" colspan="2" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:center;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;"><strong> 2022</strong></p></td><td style="PADDING-BOTTOM: 1px;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="hdcell" colspan="2" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:center;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;"><strong> 2021</strong></p></td><td style="PADDING-BOTTOM: 1px;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">Net cash provided by Operating Activities</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">462,270</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">200,783</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#ffffff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">Net cash provided by Investing Activities</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">(4,195</td><td style="width:1%;vertical-align:bottom;white-space: nowrap;">)</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">(5,745</td><td style="width:1%;vertical-align:bottom;white-space: nowrap;">)</td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">Net cash provided by Financing Activities</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">(533,723</td><td style="width:1%;vertical-align:bottom;white-space: nowrap;">)</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">(18,281</td><td style="width:1%;vertical-align:bottom;white-space: nowrap;">)</td></tr></tbody></table> | ||
laser |
Net Cash Provided By Operating Activities
NetCashProvidedByOperatingActivities
|
462270 | usd | |
laser |
Net Cash Provided By Operating Activities
NetCashProvidedByOperatingActivities
|
200783 | usd | |
laser |
Net Cash Provided By Investing Activities
NetCashProvidedByInvestingActivities
|
-4195 | usd | |
laser |
Net Cash Provided By Investing Activities
NetCashProvidedByInvestingActivities
|
-5745 | usd | |
laser |
Net Cash Provided By Financing Activities
NetCashProvidedByFinancingActivities
|
-533723 | usd | |
laser |
Net Cash Provided By Financing Activities
NetCashProvidedByFinancingActivities
|
-18281 | usd | |
CY2022Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
540101 | usd |
CY2022Q2 | laser |
Current Assets Excluding Cash And Cash Equivalents
CurrentAssetsExcludingCashAndCashEquivalents
|
2306627 | usd |
CY2021Q4 | laser |
Total Current Liabilities
TotalCurrentLiabilities
|
413475 | usd |
CY2022Q2 | laser |
Working Capital
WorkingCapital
|
2433253 | usd |
CY2021Q4 | laser |
Working Capital
WorkingCapital
|
2098635 | usd |
CY2021Q1 | laser |
Principal Amount
PrincipalAmount
|
439990 | usd |
CY2021Q1 | laser |
Annual Interest
AnnualInterest
|
0.06 | pure |
laser |
Off Balance Sheet Arrangementspolicytextblock
OffBalanceSheetArrangementspolicytextblock
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">During the quarter ended June 30, 2022, the Company did not engage in any off-balance sheet arrangements as defined in item 303(a)(4) of the SEC’s Regulation S-K.</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 does not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to investors.</p> | ||
CY2022Q2 | us-gaap |
Area Of Land
AreaOfLand
|
18000 | sqft |
us-gaap |
Variable Lease Payment
VariableLeasePayment
|
15096 | usd | |
us-gaap |
Lease Expiration Date1
LeaseExpirationDate1
|
2024-10-20 |