2021 Q3 Form 10-Q Financial Statement
#000173112221001923 Filed on November 15, 2021
Income Statement
Concept | 2021 Q3 |
---|---|
Revenue | $18.61K |
YoY Change | |
Cost Of Revenue | $18.61K |
YoY Change | |
Gross Profit | |
YoY Change | |
Gross Profit Margin | |
Selling, General & Admin | $75.58K |
YoY Change | 156.2% |
% of Gross Profit | |
Research & Development | |
YoY Change | |
% of Gross Profit | |
Depreciation & Amortization | $0.00 |
YoY Change | |
% of Gross Profit | |
Operating Expenses | $75.58K |
YoY Change | 156.2% |
Operating Profit | -$75.58K |
YoY Change | |
Interest Expense | -$60.00 |
YoY Change | |
% of Operating Profit | |
Other Income/Expense, Net | -$64.00 |
YoY Change | |
Pretax Income | -$75.64K |
YoY Change | 156.41% |
Income Tax | |
% Of Pretax Income | |
Net Earnings | -$75.64K |
YoY Change | 156.41% |
Net Earnings / Revenue | -406.45% |
Basic Earnings Per Share | -$0.36 |
Diluted Earnings Per Share | -$364.4K |
COMMON SHARES | |
Basic Shares Outstanding | |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2021 Q3 |
---|---|
SHORT-TERM ASSETS | |
Cash & Short-Term Investments | $29.24K |
YoY Change | 18175.0% |
Cash & Equivalents | $29.24K |
Short-Term Investments | |
Other Short-Term Assets | $21.93K |
YoY Change | 21.83% |
Inventory | |
Prepaid Expenses | |
Receivables | $5.560K |
Other Receivables | $0.00 |
Total Short-Term Assets | $56.72K |
YoY Change | 212.33% |
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 |
YoY Change | |
TOTAL ASSETS | |
Total Short-Term Assets | $56.72K |
Total Long-Term Assets | $0.00 |
Total Assets | $56.72K |
YoY Change | 212.33% |
SHORT-TERM LIABILITIES | |
YoY Change | |
Accounts Payable | $19.31K |
YoY Change | |
Accrued Expenses | |
YoY Change | |
Deferred Revenue | |
YoY Change | |
Short-Term Debt | $526.3K |
YoY Change | 450.47% |
Long-Term Debt Due | |
YoY Change | |
Total Short-Term Liabilities | $545.6K |
YoY Change | 470.67% |
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 | $545.6K |
Total Long-Term Liabilities | $0.00 |
Total Liabilities | $545.6K |
YoY Change | 470.67% |
SHAREHOLDERS EQUITY | |
Retained Earnings | |
YoY Change | |
Common Stock | |
YoY Change | |
Preferred Stock | |
YoY Change | |
Treasury Stock (at cost) | |
YoY Change | |
Treasury Stock Shares | |
Shareholders Equity | -$488.8K |
YoY Change | |
Total Liabilities & Shareholders Equity | $56.72K |
YoY Change | 212.33% |
Cashflow Statement
Concept | 2021 Q3 |
---|---|
OPERATING ACTIVITIES | |
Net Income | -$75.64K |
YoY Change | 156.41% |
Depreciation, Depletion And Amortization | $0.00 |
YoY Change | |
Cash From Operating Activities | -$92.33K |
YoY Change | 113.48% |
INVESTING ACTIVITIES | |
Capital Expenditures | |
YoY Change | |
Acquisitions | |
YoY Change | |
Other Investing Activities | $0.00 |
YoY Change | |
Cash From Investing Activities | $0.00 |
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 | 91.18K |
YoY Change | 111.46% |
NET CHANGE | |
Cash From Operating Activities | -92.33K |
Cash From Investing Activities | 0.000 |
Cash From Financing Activities | 91.18K |
Net Change In Cash | -1.150K |
YoY Change | 784.62% |
FREE CASH FLOW | |
Cash From Operating Activities | -$92.33K |
Capital Expenditures | |
Free Cash Flow | |
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2021Q3 | TVMD |
Share Issuance Reverse Split Roundup Value
ShareIssuanceReverseSplitRoundupValue
|
USD | |
us-gaap |
Depreciation
Depreciation
|
USD | ||
us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
USD | ||
TVMD |
Deferred Costs Related To Reverse Acquisition
DeferredCostsRelatedToReverseAcquisition
|
USD | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
USD | ||
TVMD |
Reverse Takeover Transaction Costs
ReverseTakeoverTransactionCosts
|
USD | ||
TVMD |
Payments For Deferred Costs Related To Equity Financing
PaymentsForDeferredCostsRelatedToEquityFinancing
|
USD | ||
us-gaap |
Proceeds From Contributed Capital
ProceedsFromContributedCapital
|
USD | ||
us-gaap |
Effect Of Exchange Rate On Cash
EffectOfExchangeRateOnCash
|
USD | ||
us-gaap |
Effect Of Exchange Rate On Cash
EffectOfExchangeRateOnCash
|
USD | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
USD | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
USD | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
USD | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
USD | ||
CY2021Q3 | us-gaap |
Gross Profit
GrossProfit
|
USD | |
us-gaap |
Gross Profit
GrossProfit
|
USD | ||
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
USD | ||
TVMD |
Share Issuance Reverse Split Roundup Value
ShareIssuanceReverseSplitRoundupValue
|
USD | ||
us-gaap |
Stock Issued During Period Value Conversion Of Units
StockIssuedDuringPeriodValueConversionOfUnits
|
USD |