2020 Q4 Form 10-K Financial Statement
#000121390021018354 Filed on March 29, 2021
Income Statement
| Concept | 2020 Q4 | 2020 | 2019 Q4 |
|---|---|---|---|
| Revenue | $0.00 | $140.0K | $30.00K |
| YoY Change | -100.0% | 133.33% | |
| Cost Of Revenue | $0.00 | $0.00 | $20.00K |
| YoY Change | -100.0% | -100.0% | |
| Gross Profit | $0.00 | $140.0K | $10.00K |
| YoY Change | -100.0% | 250.0% | |
| Gross Profit Margin | 100.0% | 33.33% | |
| Selling, General & Admin | $1.280M | $4.760M | $1.130M |
| YoY Change | 13.27% | 5.4% | 16.49% |
| % of Gross Profit | 3400.0% | 11300.0% | |
| Research & Development | $440.0K | $1.520M | $450.0K |
| YoY Change | -2.22% | 0.0% | 50.0% |
| % of Gross Profit | 1085.71% | 4500.0% | |
| Depreciation & Amortization | $10.00K | $40.00K | $10.00K |
| YoY Change | 0.0% | 33.33% | 0.0% |
| % of Gross Profit | 28.57% | 100.0% | |
| Operating Expenses | $1.710M | $6.290M | $1.580M |
| YoY Change | 8.23% | 39.28% | 24.41% |
| Operating Profit | -$1.710M | -$6.150M | -$1.570M |
| YoY Change | 8.92% | 37.4% | |
| Interest Expense | -$10.00K | -$10.00K | $310.0K |
| YoY Change | -103.23% | -102.04% | -55.07% |
| % of Operating Profit | |||
| Other Income/Expense, Net | |||
| YoY Change | |||
| Pretax Income | -$1.720M | -$6.160M | -$1.250M |
| YoY Change | 37.6% | 12.0% | 115.52% |
| Income Tax | |||
| % Of Pretax Income | |||
| Net Earnings | -$1.720M | -$6.160M | -$1.250M |
| YoY Change | 37.6% | 12.0% | 115.52% |
| Net Earnings / Revenue | -4400.0% | -4166.67% | |
| Basic Earnings Per Share | -$1.11 | ||
| Diluted Earnings Per Share | -$5.93 | -$1.11 | -$15.62 |
| COMMON SHARES | |||
| Basic Shares Outstanding | |||
| Diluted Shares Outstanding |
Balance Sheet
| Concept | 2020 Q4 | 2020 | 2019 Q4 |
|---|---|---|---|
| SHORT-TERM ASSETS | |||
| Cash & Short-Term Investments | $1.690M | $1.690M | $1.200M |
| YoY Change | 40.83% | 40.83% | -81.1% |
| Cash & Equivalents | $1.774M | $1.690M | $1.200M |
| Short-Term Investments | $0.00 | ||
| Other Short-Term Assets | $270.0K | $270.0K | $260.0K |
| YoY Change | 3.85% | 3.85% | -3.7% |
| Inventory | |||
| Prepaid Expenses | |||
| Receivables | $30.00K | $30.00K | $40.00K |
| Other Receivables | $480.0K | $480.0K | $320.0K |
| Total Short-Term Assets | $2.470M | $2.470M | $1.830M |
| YoY Change | 34.97% | 34.97% | -73.25% |
| LONG-TERM ASSETS | |||
| Property, Plant & Equipment | $1.040M | $1.040M | $1.110M |
| YoY Change | -6.31% | -6.31% | 1485.71% |
| Goodwill | |||
| YoY Change | |||
| Intangibles | |||
| YoY Change | |||
| Long-Term Investments | $60.00K | $60.00K | $30.00K |
| YoY Change | 100.0% | 100.0% | -85.71% |
| Other Assets | |||
| YoY Change | |||
| Total Long-Term Assets | $1.100M | $1.100M | $1.130M |
| YoY Change | -2.65% | -2.65% | 303.57% |
| TOTAL ASSETS | |||
| Total Short-Term Assets | $2.470M | $2.470M | $1.830M |
| Total Long-Term Assets | $1.100M | $1.100M | $1.130M |
| Total Assets | $3.570M | $3.570M | $2.960M |
| YoY Change | 20.61% | 20.61% | -58.43% |
| SHORT-TERM LIABILITIES | |||
| YoY Change | |||
| Accounts Payable | $780.0K | $780.0K | $820.0K |
| YoY Change | -4.88% | -4.88% | 43.86% |
| Accrued Expenses | $130.0K | $130.0K | $100.0K |
| YoY Change | 30.0% | 30.0% | |
| Deferred Revenue | |||
| YoY Change | |||
| Short-Term Debt | $0.00 | $0.00 | $0.00 |
| YoY Change | |||
| Long-Term Debt Due | |||
| YoY Change | |||
| Total Short-Term Liabilities | $910.0K | $910.0K | $1.250M |
| YoY Change | -27.2% | -27.2% | -31.32% |
| LONG-TERM LIABILITIES | |||
| Long-Term Debt | $0.00 | $0.00 | $0.00 |
| YoY Change | |||
| Other Long-Term Liabilities | $580.0K | $580.0K | $660.0K |
| YoY Change | -12.12% | -12.12% | |
| Total Long-Term Liabilities | $580.0K | $580.0K | $660.0K |
| YoY Change | -12.12% | -12.12% | |
| TOTAL LIABILITIES | |||
| Total Short-Term Liabilities | $910.0K | $910.0K | $1.250M |
| Total Long-Term Liabilities | $580.0K | $580.0K | $660.0K |
| Total Liabilities | $1.490M | $1.490M | $1.910M |
| YoY Change | -21.99% | -21.99% | 4.95% |
| SHAREHOLDERS EQUITY | |||
| Retained Earnings | |||
| YoY Change | |||
| Common Stock | $7.000K | $2.000K | |
| YoY Change | 250.0% | 0.0% | |
| Preferred Stock | |||
| YoY Change | |||
| Treasury Stock (at cost) | |||
| YoY Change | |||
| Treasury Stock Shares | |||
| Shareholders Equity | $2.076M | $2.080M | $1.050M |
| YoY Change | |||
| Total Liabilities & Shareholders Equity | $3.570M | $3.570M | $2.960M |
| YoY Change | 20.61% | 20.61% | -58.43% |
Cashflow Statement
| Concept | 2020 Q4 | 2020 | 2019 Q4 |
|---|---|---|---|
| OPERATING ACTIVITIES | |||
| Net Income | -$1.720M | -$6.160M | -$1.250M |
| YoY Change | 37.6% | 12.0% | 115.52% |
| Depreciation, Depletion And Amortization | $10.00K | $40.00K | $10.00K |
| YoY Change | 0.0% | 33.33% | 0.0% |
| Cash From Operating Activities | -$1.890M | -$5.680M | -$1.340M |
| YoY Change | 41.04% | 4.8% | 67.5% |
| INVESTING ACTIVITIES | |||
| Capital Expenditures | $10.00K | $20.00K | $80.00K |
| YoY Change | -87.5% | -80.0% | 300.0% |
| Acquisitions | |||
| YoY Change | |||
| Other Investing Activities | $0.00 | -$200.0K | -$200.0K |
| YoY Change | -100.0% | -116.95% | -120.0% |
| Cash From Investing Activities | $0.00 | -$210.0K | -$290.0K |
| YoY Change | -100.0% | -119.63% | -129.59% |
| FINANCING ACTIVITIES | |||
| Cash Dividend Paid | |||
| YoY Change | |||
| Common Stock Issuance & Retirement, Net | |||
| YoY Change | |||
| Debt Paid & Issued, Net | |||
| YoY Change | |||
| Cash From Financing Activities | 0.000 | 6.090M | 270.0K |
| YoY Change | -100.0% | 2155.56% | -200.0% |
| NET CHANGE | |||
| Cash From Operating Activities | -1.890M | -5.680M | -1.340M |
| Cash From Investing Activities | 0.000 | -210.0K | -290.0K |
| Cash From Financing Activities | 0.000 | 6.090M | 270.0K |
| Net Change In Cash | -1.890M | 200.0K | -1.360M |
| YoY Change | 38.97% | -104.9% | 1411.11% |
| FREE CASH FLOW | |||
| Cash From Operating Activities | -$1.890M | -$5.680M | -$1.340M |
| Capital Expenditures | $10.00K | $20.00K | $80.00K |
| Free Cash Flow | -$1.900M | -$5.700M | -$1.420M |
| YoY Change | 33.8% | 3.26% | 73.17% |
Facts In Submission
| Frame | Concept Type | Concept / XBRL Key | Value | Unit |
|---|---|---|---|---|
| CY2019Q3 | mysz |
Leases Agreement Description
LeasesAgreementDescription
|
The lease term is for 36 months beginning on August 20, 2019 and ending on August 20, 2022, with an option to extend for an additional 36 months. Monthly rent payments including utilities amounting to approximately USD 14 (NIS 45,000) per month. | |
| CY2019Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
4.1 | |
| CY2020 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-1.11 | |
| CY2019 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-2.75 | |
| CY2020 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-1.11 | |
| CY2019 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-3.12 | |
| CY2020Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
7000 | USD |
| CY2019Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
2000 | USD |
| CY2019 | mysz |
Reverse Stock Split
ReverseStockSplit
|
USD | |
| CY2020 | mysz |
Stock Issued During Period Value Liability Reclassified To Equity
StockIssuedDuringPeriodValueLiabilityReclassifiedToEquity
|
328000 | USD |
