2022 Q4 Form 10-Q Financial Statement
#000118518522001309 Filed on November 14, 2022
Income Statement
Concept | 2022 Q4 | 2022 Q3 | 2021 Q3 |
---|---|---|---|
Revenue | $1.463M | $1.454M | $1.311M |
YoY Change | 2.7% | 10.94% | -7.43% |
Cost Of Revenue | $377.1K | $239.6K | $208.4K |
YoY Change | 39.85% | 14.96% | -2.79% |
Gross Profit | $1.086M | $1.214M | $1.102M |
YoY Change | -5.97% | 10.18% | -8.25% |
Gross Profit Margin | 74.23% | 83.52% | 84.1% |
Selling, General & Admin | $1.111M | $937.9K | $982.8K |
YoY Change | -0.61% | -4.57% | -1.41% |
% of Gross Profit | 102.32% | 77.22% | 89.16% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $10.85K | $9.661K | $12.65K |
YoY Change | -16.09% | -23.63% | -10.47% |
% of Gross Profit | 1.0% | 0.8% | 1.15% |
Operating Expenses | $1.122M | $1.187M | $995.4K |
YoY Change | 12.47% | 19.25% | -1.53% |
Operating Profit | -$36.03K | $266.9K | $106.8K |
YoY Change | -122.89% | 149.87% | -43.91% |
Interest Expense | $27.20K | $0.00 | $0.00 |
YoY Change | -1913.33% | ||
% of Operating Profit | 0.0% | 0.0% | |
Other Income/Expense, Net | $2.898K | $11.92K | |
YoY Change | -75.68% | ||
Pretax Income | -$8.840K | $266.9K | $106.8K |
YoY Change | -102.35% | 149.87% | -43.91% |
Income Tax | $3.340K | $74.93K | $29.99K |
% Of Pretax Income | 28.07% | 28.07% | |
Net Earnings | -$12.18K | $192.0K | $76.85K |
YoY Change | -103.85% | 149.84% | -43.91% |
Net Earnings / Revenue | -0.83% | 13.21% | 5.86% |
Basic Earnings Per Share | $0.02 | $0.01 | |
Diluted Earnings Per Share | $0.00 | $0.01 | $5.996K |
COMMON SHARES | |||
Basic Shares Outstanding | 12.80M shares | 12.80M shares | 12.80M shares |
Diluted Shares Outstanding | 12.82M shares | 12.82M shares |
Balance Sheet
Concept | 2022 Q4 | 2022 Q3 | 2021 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $10.78M | $10.64M | $10.16M |
YoY Change | 6.94% | 4.78% | 10.23% |
Cash & Equivalents | $2.036M | $10.64M | $10.16M |
Short-Term Investments | $8.748M | ||
Other Short-Term Assets | $175.4K | $157.3K | $74.82K |
YoY Change | 63.83% | 110.29% | -39.09% |
Inventory | |||
Prepaid Expenses | $175.4K | $157.3K | |
Receivables | $935.0K | $864.1K | $786.1K |
Other Receivables | $3.000K | $3.000K | $3.000K |
Total Short-Term Assets | $11.90M | $11.66M | $11.02M |
YoY Change | 6.78% | 5.86% | 6.26% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $97.41K | $87.00K | $237.9K |
YoY Change | 5.26% | -63.43% | -52.74% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $6.602K | $6.602K | $26.79K |
YoY Change | -75.35% | -75.36% | 0.0% |
Total Long-Term Assets | $154.1K | $93.60K | $264.7K |
YoY Change | -18.74% | -64.63% | -50.07% |
TOTAL ASSETS | |||
Total Short-Term Assets | $11.90M | $11.66M | $11.02M |
Total Long-Term Assets | $154.1K | $93.60K | $264.7K |
Total Assets | $12.05M | $11.76M | $11.28M |
YoY Change | 6.35% | 4.2% | 3.52% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $263.0K | $89.34K | $59.01K |
YoY Change | 485.81% | 51.39% | 23.56% |
Accrued Expenses | $332.6K | $247.3K | $394.1K |
YoY Change | 5.41% | -37.26% | -27.08% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $35.02K | ||
YoY Change | -88.74% | ||
Total Short-Term Liabilities | $708.9K | $421.5K | $591.7K |
YoY Change | 41.4% | -28.77% | -39.54% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $183.9K |
YoY Change | -100.0% | 22.93% | |
Other Long-Term Liabilities | $10.52K | $0.00 | $0.00 |
YoY Change | -100.0% | ||
Total Long-Term Liabilities | $10.52K | $0.00 | $183.9K |
YoY Change | -100.0% | -33.16% | |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $708.9K | $421.5K | $591.7K |
Total Long-Term Liabilities | $10.52K | $0.00 | $183.9K |
Total Liabilities | $735.1K | $428.6K | $775.5K |
YoY Change | 44.57% | -44.73% | -38.14% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $10.89M | $10.90M | |
YoY Change | 4.74% | ||
Common Stock | $12.80K | $12.80K | |
YoY Change | 0.0% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $11.32M | $11.33M | $10.51M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $12.05M | $11.76M | $11.28M |
YoY Change | 6.35% | 4.2% | 3.52% |
Cashflow Statement
Concept | 2022 Q4 | 2022 Q3 | 2021 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$12.18K | $192.0K | $76.85K |
YoY Change | -103.85% | 149.84% | -43.91% |
Depreciation, Depletion And Amortization | $10.85K | $9.661K | $12.65K |
YoY Change | -16.09% | -23.63% | -10.47% |
Cash From Operating Activities | $138.9K | $231.9K | $61.28K |
YoY Change | -318.44% | 278.36% | -76.06% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $21.25K | -$450.00 | -$6.770K |
YoY Change | -443.85% | -93.35% | -33.76% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$8.721M | ||
YoY Change | |||
Cash From Investing Activities | -$8.743M | -$450.00 | -$6.770K |
YoY Change | 141365.37% | -93.35% | -33.76% |
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 | 0.000 | 0.000 |
YoY Change | |||
NET CHANGE | |||
Cash From Operating Activities | 138.9K | 231.9K | 61.28K |
Cash From Investing Activities | -8.743M | -450.0 | -6.770K |
Cash From Financing Activities | 0.000 | 0.000 | 0.000 |
Net Change In Cash | -8.604M | 231.4K | 54.51K |
YoY Change | 12229.65% | 324.53% | -77.82% |
FREE CASH FLOW | |||
Cash From Operating Activities | $138.9K | $231.9K | $61.28K |
Capital Expenditures | $21.25K | -$450.00 | -$6.770K |
Free Cash Flow | $117.7K | $232.3K | $68.05K |
YoY Change | -304.95% | 241.38% | -74.44% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Quarterly Report
DocumentQuarterlyReport
|
true | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2022-09-30 | ||
dei |
Document Transition Report
DocumentTransitionReport
|
false | ||
dei |
Entity File Number
EntityFileNumber
|
000-50009 | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
PACIFIC HEALTH CARE ORGANIZATION, INC. | ||
dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
UT | ||
dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
87-0285238 | ||
dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
19800 MacArthur Boulevard, Suites 306 & 307 | ||
dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Irvine | ||
dei |
Entity Address State Or Province
EntityAddressStateOrProvince
|
CA | ||
dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
92612 | ||
dei |
City Area Code
CityAreaCode
|
949 | ||
dei |
Local Phone Number
LocalPhoneNumber
|
721-8272 | ||
dei |
Security12b Title
Security12bTitle
|
None | ||
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | ||
dei |
No Trading Symbol Flag
NoTradingSymbolFlag
|
true | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | ||
dei |
Entity Small Business
EntitySmallBusiness
|
true | ||
dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
false | ||
dei |
Entity Shell Company
EntityShellCompany
|
false | ||
CY2022Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
12800000 | shares |
CY2022Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
10640063 | usd |
CY2021Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
10085372 | usd |
CY2022Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
7696 | usd |
CY2021Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
23083 | usd |
CY2022Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
864070 | usd |
CY2021Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
927990 | usd |
CY2022Q3 | us-gaap |
Deferred Rent Asset Net Current
DeferredRentAssetNetCurrent
|
0 | usd |
CY2021Q4 | us-gaap |
Deferred Rent Asset Net Current
DeferredRentAssetNetCurrent
|
10055 | usd |
CY2022Q3 | us-gaap |
Other Receivables
OtherReceivables
|
3000 | usd |
CY2021Q4 | us-gaap |
Other Receivables
OtherReceivables
|
3000 | usd |
CY2022Q3 | us-gaap |
Income Taxes Receivable
IncomeTaxesReceivable
|
0 | usd |
CY2021Q4 | us-gaap |
Income Taxes Receivable
IncomeTaxesReceivable
|
19779 | usd |
CY2022Q3 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
157336 | usd |
CY2021Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
96977 | usd |
CY2022Q3 | us-gaap |
Assets Current
AssetsCurrent
|
11664469 | usd |
CY2021Q4 | us-gaap |
Assets Current
AssetsCurrent
|
11143173 | usd |
CY2022Q3 | us-gaap |
Property Plant And Equipment Other
PropertyPlantAndEquipmentOther
|
277716 | usd |
CY2021Q4 | us-gaap |
Property Plant And Equipment Other
PropertyPlantAndEquipmentOther
|
526249 | usd |
CY2022Q3 | us-gaap |
Furniture And Fixtures Gross
FurnitureAndFixturesGross
|
20928 | usd |
CY2021Q4 | us-gaap |
Furniture And Fixtures Gross
FurnitureAndFixturesGross
|
226323 | usd |
CY2022Q3 | us-gaap |
Machinery And Equipment Gross
MachineryAndEquipmentGross
|
0 | usd |
CY2021Q4 | us-gaap |
Machinery And Equipment Gross
MachineryAndEquipmentGross
|
9556 | usd |
CY2022Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
298644 | usd |
CY2021Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
762128 | usd |
CY2022Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
211642 | usd |
CY2021Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
669592 | usd |
CY2022Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
87002 | usd |
CY2021Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
92536 | usd |
CY2022Q3 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
0 | usd |
CY2021Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
70368 | usd |
CY2022Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
6602 | usd |
CY2021Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
26788 | usd |
CY2022Q3 | us-gaap |
Assets
Assets
|
11758073 | usd |
CY2021Q4 | us-gaap |
Assets
Assets
|
11332865 | usd |
CY2022Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
89337 | usd |
CY2021Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
44899 | usd |
CY2022Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
247274 | usd |
CY2021Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
315495 | usd |
CY2022Q3 | us-gaap |
Dividends Payable Current
DividendsPayableCurrent
|
37000 | usd |
CY2021Q4 | us-gaap |
Dividends Payable Current
DividendsPayableCurrent
|
37000 | usd |
CY2022Q3 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
7316 | usd |
CY2021Q4 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
0 | usd |
CY2022Q3 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
0 | usd |
CY2021Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
70368 | usd |
CY2022Q3 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
40523 | usd |
CY2021Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
33544 | usd |
CY2022Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
421450 | usd |
CY2021Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
501306 | usd |
CY2022Q3 | us-gaap |
Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
|
7154 | usd |
CY2021Q4 | us-gaap |
Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
|
7154 | usd |
CY2022Q3 | us-gaap |
Liabilities
Liabilities
|
428604 | usd |
CY2021Q4 | us-gaap |
Liabilities
Liabilities
|
508460 | usd |
CY2022Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
0 | usd |
CY2021Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
0 | usd |
CY2022Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2021Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2022Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2021Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2022Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
16000 | shares |
CY2021Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
16000 | shares |
CY2022Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
16000 | shares |
CY2021Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
16000 | shares |
CY2022Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
16 | usd |
CY2021Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
16 | usd |
CY2022Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2021Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2022Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
800000000 | shares |
CY2021Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
800000000 | shares |
CY2022Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
12800000 | shares |
CY2021Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
12800000 | shares |
CY2022Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
12800000 | shares |
CY2021Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
12800000 | shares |
CY2022Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
12800 | usd |
CY2021Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
12800 | usd |
CY2022Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
416057 | usd |
CY2021Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
416057 | usd |
CY2022Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
10900596 | usd |
CY2021Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
10395532 | usd |
CY2022Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
11329469 | usd |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
10824405 | usd |
CY2022Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
11758073 | usd |
CY2021Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
11332865 | usd |
CY2022Q3 | us-gaap |
Revenues
Revenues
|
1453997 | usd |
CY2021Q3 | us-gaap |
Revenues
Revenues
|
1310618 | usd |
us-gaap |
Revenues
Revenues
|
4281831 | usd | |
us-gaap |
Revenues
Revenues
|
3978431 | usd | |
CY2022Q3 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
9661 | usd |
CY2021Q3 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
12657 | usd |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
23153 | usd | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
35964 | usd | |
CY2022Q3 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
-5520 | usd |
CY2021Q3 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
0 | usd |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
-737 | usd | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
494 | usd | |
CY2022Q3 | us-gaap |
Professional And Contract Services Expense
ProfessionalAndContractServicesExpense
|
56148 | usd |
CY2021Q3 | us-gaap |
Professional And Contract Services Expense
ProfessionalAndContractServicesExpense
|
58275 | usd |
us-gaap |
Professional And Contract Services Expense
ProfessionalAndContractServicesExpense
|
166309 | usd | |
us-gaap |
Professional And Contract Services Expense
ProfessionalAndContractServicesExpense
|
173796 | usd | |
CY2022Q3 | us-gaap |
Labor And Related Expense
LaborAndRelatedExpense
|
699026 | usd |
CY2021Q3 | us-gaap |
Labor And Related Expense
LaborAndRelatedExpense
|
679530 | usd |
us-gaap |
Labor And Related Expense
LaborAndRelatedExpense
|
2018638 | usd | |
us-gaap |
Labor And Related Expense
LaborAndRelatedExpense
|
2073133 | usd | |
CY2022Q3 | us-gaap |
Professional Fees
ProfessionalFees
|
76065 | usd |
CY2021Q3 | us-gaap |
Professional Fees
ProfessionalFees
|
76014 | usd |
us-gaap |
Professional Fees
ProfessionalFees
|
222703 | usd | |
us-gaap |
Professional Fees
ProfessionalFees
|
221970 | usd | |
CY2022Q3 | us-gaap |
General Insurance Expense
GeneralInsuranceExpense
|
79974 | usd |
CY2021Q3 | us-gaap |
General Insurance Expense
GeneralInsuranceExpense
|
86527 | usd |
us-gaap |
General Insurance Expense
GeneralInsuranceExpense
|
238851 | usd | |
us-gaap |
General Insurance Expense
GeneralInsuranceExpense
|
242334 | usd | |
CY2022Q3 | us-gaap |
Other Cost Of Operating Revenue
OtherCostOfOperatingRevenue
|
156677 | usd |
CY2021Q3 | us-gaap |
Other Cost Of Operating Revenue
OtherCostOfOperatingRevenue
|
109926 | usd |
us-gaap |
Other Cost Of Operating Revenue
OtherCostOfOperatingRevenue
|
433275 | usd | |
us-gaap |
Other Cost Of Operating Revenue
OtherCostOfOperatingRevenue
|
304085 | usd | |
CY2022Q3 | us-gaap |
Other Expenses
OtherExpenses
|
2898 | usd |
CY2021Q3 | us-gaap |
Other Expenses
OtherExpenses
|
11917 | usd |
us-gaap |
Other Expenses
OtherExpenses
|
59400 | usd | |
us-gaap |
Other Expenses
OtherExpenses
|
75293 | usd | |
CY2022Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
112135 | usd |
CY2021Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
168939 | usd |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
418079 | usd | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
492264 | usd | |
CY2022Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
1187064 | usd |
CY2021Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
1203785 | usd |
us-gaap |
Operating Expenses
OperatingExpenses
|
3579671 | usd | |
us-gaap |
Operating Expenses
OperatingExpenses
|
3619333 | usd | |
CY2022Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
266933 | usd |
CY2021Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
106833 | usd |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
702160 | usd | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
359098 | usd | |
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-3686 | usd | |
CY2022Q3 | us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
0 | usd |
CY2021Q3 | us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
0 | usd |
CY2022Q3 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
0 | usd |
CY2021Q3 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
0 | usd |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
0 | usd | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
464386 | usd | |
CY2022Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
11329469 | usd |
CY2022Q3 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
0 | usd |
CY2021Q3 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
0 | usd |
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
0 | usd | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
0 | usd | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
460700 | usd | |
CY2022Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
266933 | usd |
CY2021Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
106833 | usd |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
702160 | usd | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
819798 | usd | |
CY2022Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
74928 | usd |
CY2021Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
29987 | usd |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
197096 | usd | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
140956 | usd | |
CY2022Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
192005 | usd |
CY2021Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
76846 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
505064 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
678842 | usd | |
CY2022Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.02 | |
CY2021Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.01 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.04 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.05 | ||
CY2022Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
12800000 | shares |
CY2021Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
12800000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
12800000 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
12800000 | shares | |
CY2022Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.01 | |
CY2021Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.01 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.04 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.05 | ||
CY2022Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
12816000 | shares |
CY2021Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
12816000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
12816000 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
12816000 | shares | |
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
9829385 | usd |
CY2021Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
507285 | usd |
CY2021Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
10336670 | usd |
CY2021Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
94711 | usd |
CY2021Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
10431381 | usd |
CY2021Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
76846 | usd |
CY2021Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
10508227 | usd |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
10824405 | usd |
CY2022Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
188535 | usd |
CY2022Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
11012940 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
505064 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
678842 | usd | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
23153 | usd | |
CY2022Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
124524 | usd |
CY2022Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
11137464 | usd |
CY2022Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
192005 | usd |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
35964 | usd | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
-737 | usd | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
494 | usd | |
us-gaap |
Debt Instrument Increase Decrease For Period Net
DebtInstrumentIncreaseDecreaseForPeriodNet
|
0 | usd | |
us-gaap |
Debt Instrument Increase Decrease For Period Net
DebtInstrumentIncreaseDecreaseForPeriodNet
|
460700 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-64657 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-276484 | usd | |
us-gaap |
Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
|
0 | usd | |
us-gaap |
Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
|
-1000 | usd | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
60359 | usd | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-8287 | usd | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
44438 | usd | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-21129 | usd | |
us-gaap |
Increase Decrease In Deferred Liabilities
IncreaseDecreaseInDeferredLiabilities
|
0 | usd | |
us-gaap |
Increase Decrease In Deferred Liabilities
IncreaseDecreaseInDeferredLiabilities
|
-2725 | usd | |
us-gaap |
Increase Decrease In Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesReceivable
|
-19779 | usd | |
us-gaap |
Increase Decrease In Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesReceivable
|
0 | usd | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-68221 | usd | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-19643 | usd | |
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
7316 | usd | |
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
-52045 | usd | |
us-gaap |
Increase Decrease In Deferred Charges
IncreaseDecreaseInDeferredCharges
|
-10055 | usd | |
us-gaap |
Increase Decrease In Deferred Charges
IncreaseDecreaseInDeferredCharges
|
607 | usd | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-20186 | usd | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
0 | usd | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
6979 | usd | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
5771 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
572310 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
449993 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
17619 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
12199 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-17619 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-12199 | usd | |
us-gaap |
Proceeds From Loans
ProceedsFromLoans
|
0 | usd | |
us-gaap |
Proceeds From Loans
ProceedsFromLoans
|
218900 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
0 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
218900 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
554691 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
656694 | usd | |
CY2021Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
10085372 | usd |
CY2020Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
9498457 | usd |
CY2022Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
10640063 | usd |
CY2021Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
10155151 | usd |
us-gaap |
Interest Paid Net
InterestPaidNet
|
0 | usd | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
3686 | usd | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
170000 | usd | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
69000 | usd | |
CY2022Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
7696 | usd |
CY2021Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
23083 | usd |
CY2015Q3 | us-gaap |
Lessee Operating Lease Term Of Contract
LesseeOperatingLeaseTermOfContract
|
P79M | |
CY2015Q3 | us-gaap |
Area Of Real Estate Property
AreaOfRealEstateProperty
|
9439 | sqft |
CY2022Q2 | us-gaap |
Lessee Operating Lease Term Of Contract
LesseeOperatingLeaseTermOfContract
|
P12M | |
CY2022Q2 | us-gaap |
Area Of Real Estate Property
AreaOfRealEstateProperty
|
320 | sqft |
CY2022Q3 | us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
9903 | usd |
CY2021Q3 | us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
80246 | usd |
us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
19806 | usd | |
us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
204651 | usd | |
CY2021Q1 | us-gaap |
Debt Instrument Decrease Forgiveness
DebtInstrumentDecreaseForgiveness
|
460700 | usd |
CY2021Q4 | us-gaap |
Debt Instrument Decrease Forgiveness
DebtInstrumentDecreaseForgiveness
|
218900 | usd |
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2022 | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001138476 |