2021 Q3 Form 10-Q Financial Statement
#000149315221027929 Filed on November 12, 2021
Income Statement
Concept | 2021 Q3 |
---|---|
Revenue | $0.00 |
YoY Change | |
Cost Of Revenue | |
YoY Change | |
Gross Profit | |
YoY Change | |
Gross Profit Margin | |
Selling, General & Admin | $1.338M |
YoY Change | 218.6% |
% of Gross Profit | |
Research & Development | $1.527M |
YoY Change | 362.62% |
% of Gross Profit | |
Depreciation & Amortization | $195.7K |
YoY Change | -6.8% |
% of Gross Profit | |
Operating Expenses | $3.060M |
YoY Change | 218.8% |
Operating Profit | -$3.111M |
YoY Change | |
Interest Expense | |
YoY Change | |
% of Operating Profit | |
Other Income/Expense, Net | |
YoY Change | |
Pretax Income | -$3.110M |
YoY Change | -0.97% |
Income Tax | -$122.4K |
% Of Pretax Income | |
Net Earnings | -$2.987M |
YoY Change | -2.7% |
Net Earnings / Revenue | |
Basic Earnings Per Share | -$0.19 |
Diluted Earnings Per Share | -$192.3K |
COMMON SHARES | |
Basic Shares Outstanding | 15.53M shares |
Diluted Shares Outstanding |
Balance Sheet
Cashflow Statement
Concept | 2021 Q3 |
---|---|
OPERATING ACTIVITIES | |
Net Income | -$2.987M |
YoY Change | -2.7% |
Depreciation, Depletion And Amortization | $195.7K |
YoY Change | -6.8% |
Cash From Operating Activities | -$1.553M |
YoY Change | -5276.1% |
INVESTING ACTIVITIES | |
Capital Expenditures | |
YoY Change | |
Acquisitions | |
YoY Change | |
Other Investing Activities | |
YoY Change | |
Cash From Investing Activities | |
YoY Change | |
FINANCING ACTIVITIES | |
Cash Dividend Paid | |
YoY Change | |
Common Stock Issuance & Retirement, Net | |
YoY Change | |
Debt Paid & Issued, Net | |
YoY Change | |
Cash From Financing Activities | -185.2K |
YoY Change | 15.74% |
NET CHANGE | |
Cash From Operating Activities | -1.553M |
Cash From Investing Activities | |
Cash From Financing Activities | -185.2K |
Net Change In Cash | -1.738M |
YoY Change | 1236.93% |
FREE CASH FLOW | |
Cash From Operating Activities | -$1.553M |
Capital Expenditures | |
Free Cash Flow | |
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2021Q3 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
USD | |
CY2021Q3 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
USD | |
CY2021Q3 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
USD | |
CY2021Q3 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
USD | |
CY2021Q3 | us-gaap |
Notes Payable
NotesPayable
|
USD | |
CY2021Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2020Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2021Q3 | PCSA |
Forgiveness Of Paycheck Protection Program Loan And Related Accrued Interest
ForgivenessOfPaycheckProtectionProgramLoanAndRelatedAccruedInterest
|
USD | |
CY2020Q3 | PCSA |
Forgiveness Of Paycheck Protection Program Loan And Related Accrued Interest
ForgivenessOfPaycheckProtectionProgramLoanAndRelatedAccruedInterest
|
USD | |
PCSA |
Forgiveness Of Paycheck Protection Program Loan And Related Accrued Interest
ForgivenessOfPaycheckProtectionProgramLoanAndRelatedAccruedInterest
|
USD | ||
CY2021Q3 | us-gaap |
Interest Expense
InterestExpense
|
USD | |
CY2020Q2 | PCSA |
Stock Dividend Distributed Due To Fullratchet Antidilution Adjustment
StockDividendDistributedDueToFullratchetAntidilutionAdjustment
|
USD | |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
USD | ||
PCSA |
Forgiveness Of Paycheck Protection Program Loan And Related Accrued Interest
ForgivenessOfPaycheckProtectionProgramLoanAndRelatedAccruedInterest
|
USD | ||
us-gaap |
Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
|
USD | ||
us-gaap |
Proceeds From Issuance Of Private Placement
ProceedsFromIssuanceOfPrivatePlacement
|
USD | ||
PCSA |
Borrowings On Line Of Credit Payable From Related Party
BorrowingsOnLineOfCreditPayableFromRelatedParty
|
USD | ||
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
USD | ||
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
USD | ||
CY2021Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
USD |