2020 Q4 Form 10-K Financial Statement
#000164033420003065 Filed on December 14, 2020
Income Statement
Concept | 2020 Q4 | 2019 | 2018 Q3 |
---|---|---|---|
Revenue | $11.34K | $7.440K | |
YoY Change | 824.45% | 186.15% | |
Cost Of Revenue | $9.475K | $6.410K | |
YoY Change | 733.33% | 198.14% | |
Gross Profit | $1.868K | $1.030K | |
YoY Change | 1975.56% | 128.89% | |
Gross Profit Margin | 16.47% | 13.84% | |
Selling, General & Admin | $31.96K | ||
YoY Change | 2044.97% | ||
% of Gross Profit | 3102.91% | ||
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | |||
YoY Change | |||
% of Gross Profit | |||
Operating Expenses | $7.738K | $31.97K | |
YoY Change | -60.09% | 2045.64% | |
Operating Profit | -$5.870K | -$30.94K | |
YoY Change | -69.59% | 2875.0% | |
Interest Expense | |||
YoY Change | |||
% of Operating Profit | |||
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | -$5.870K | -$30.94K | |
YoY Change | -69.59% | 2875.0% | |
Income Tax | $0.00 | $0.00 | |
% Of Pretax Income | |||
Net Earnings | -$5.870K | -$30.94K | |
YoY Change | -69.59% | 2874.81% | |
Net Earnings / Revenue | -51.75% | -415.83% | |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | $0.00 | ||
COMMON SHARES | |||
Basic Shares Outstanding | 14.38M shares | ||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2020 Q4 | 2019 | 2018 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $22.09K | ||
YoY Change | 43.35% | ||
Cash & Equivalents | $22.51K | $22.09K | $15.41K |
Short-Term Investments | |||
Other Short-Term Assets | |||
YoY Change | |||
Inventory | $2.177K | $3.830K | |
Prepaid Expenses | |||
Receivables | |||
Other Receivables | |||
Total Short-Term Assets | $24.69K | $25.92K | |
YoY Change | 140.91% | 25.28% | |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | |||
YoY Change | |||
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $0.00 | $0.00 | |
YoY Change | |||
TOTAL ASSETS | |||
Total Short-Term Assets | $24.69K | $25.92K | |
Total Long-Term Assets | $0.00 | $0.00 | |
Total Assets | $24.69K | $25.92K | |
YoY Change | 140.91% | 25.28% | |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $6.330K | ||
YoY Change | 441.03% | ||
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 | $26.04K | $6.330K | |
YoY Change | 161.48% | 441.03% | |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | ||
YoY Change | |||
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $0.00 | ||
YoY Change | |||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $26.04K | $6.330K | |
Total Long-Term Liabilities | $0.00 | ||
Total Liabilities | $6.330K | ||
YoY Change | 441.03% | ||
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$78.42K | ||
YoY Change | 52.93% | ||
Common Stock | $77.07K | ||
YoY Change | 49.45% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | -$1.355K | $19.59K | $19.53K |
YoY Change | |||
Total Liabilities & Shareholders Equity | $24.69K | $25.92K | |
YoY Change | 140.91% | 25.28% |
Cashflow Statement
Concept | 2020 Q4 | 2019 | 2018 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$5.870K | -$30.94K | |
YoY Change | -69.59% | 2874.81% | |
Depreciation, Depletion And Amortization | |||
YoY Change | |||
Cash From Operating Activities | -$4.181K | -$24.32K | |
YoY Change | -71.94% | 428.7% | |
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 | $4.000K | ||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | $4.000K | 31.00K | |
YoY Change | 55.0% | ||
NET CHANGE | |||
Cash From Operating Activities | -$4.181K | -24.32K | |
Cash From Investing Activities | |||
Cash From Financing Activities | $4.000K | 31.00K | |
Net Change In Cash | -$181.00 | 6.680K | |
YoY Change | -98.79% | -56.62% | |
FREE CASH FLOW | |||
Cash From Operating Activities | -$4.181K | -$24.32K | |
Capital Expenditures | |||
Free Cash Flow | |||
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2020Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
14375000 | shares |
CY2019 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-30938 | USD |
CY2020 | pse |
Issuance Of Common Shares Amount
IssuanceOfCommonSharesAmount
|
20000 | USD |
CY2020Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
220000000 | shares |
CY2020Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2020Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
14100000 | shares |
CY2019Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
13100000 | shares |
CY2019 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | USD |
CY2018Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
19526 | USD |
CY2019 | pse |
Issuance Of Common Shares Amount
IssuanceOfCommonSharesAmount
|
31000 | USD |
CY2020Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
22690 | USD |
CY2020 | pse |
Concentrations Of Credit Riskpolicytextblock
ConcentrationsOfCreditRiskpolicytextblock
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">The Company’s financial instruments that are exposed to concentrations of credit risk primarily consist of its cash and cash equivalents and related party payables that it will likely incur in the near future. The Company places its cash and cash equivalents with financial institutions of high credit worthiness. At times, its cash and cash equivalents with a particular financial institution may exceed any applicable government insurance limits. The Company’s management plans to assess the financial strength and credit worthiness of any parties to which it extends funds, and as such, it believes that any associated credit risk exposures are limited.</p> | |
CY2020Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
220000000 | shares |
CY2019Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
13100000 | shares |
CY2020Q3 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
15235 | USD |
CY2019Q3 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
6715 | USD |
CY2020Q3 | us-gaap |
Operating Loss Carryforwards
OperatingLossCarryforwards
|
71511 | USD |
CY2020 | us-gaap |
Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
|
1500 | USD |
CY2020 | us-gaap |
Stock Issued During Period Shares Other
StockIssuedDuringPeriodSharesOther
|
75000 | shares |