2021 Form 10-K Financial Statement
#000166357722000138 Filed on March 04, 2022
Income Statement
Concept | 2021 | 2020 Q4 | 2020 |
---|---|---|---|
Revenue | |||
YoY Change | |||
Cost Of Revenue | $0.00 | ||
YoY Change | |||
Gross Profit | $0.00 | ||
YoY Change | |||
Gross Profit Margin | |||
Selling, General & Admin | $331.6K | $1.941M | |
YoY Change | -82.92% | ||
% of Gross Profit | |||
Research & Development | $6.000K | ||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $0.00 | ||
YoY Change | |||
% of Gross Profit | |||
Operating Expenses | $0.00 | $1.947M | |
YoY Change | -100.0% | ||
Operating Profit | -$5.175M | -$1.947M | |
YoY Change | 165.77% | ||
Interest Expense | -$4.449K | -$7.070K | |
YoY Change | -37.07% | ||
% of Operating Profit | |||
Other Income/Expense, Net | -$4.458K | ||
YoY Change | |||
Pretax Income | -$5.180M | -$1.954M | |
YoY Change | 165.03% | ||
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | -$5.180M | -$1.954M | |
YoY Change | 165.03% | ||
Net Earnings / Revenue | |||
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$0.05 | -$0.02 | |
COMMON SHARES | |||
Basic Shares Outstanding | 95.12M shares | ||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2021 | 2020 Q4 | 2020 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $15.66K | ||
YoY Change | |||
Cash & Equivalents | $19.56K | ||
Short-Term Investments | |||
Other Short-Term Assets | $180.00 | ||
YoY Change | |||
Inventory | |||
Prepaid Expenses | |||
Receivables | |||
Other Receivables | |||
Total Short-Term Assets | $15.84K | ||
YoY Change | |||
LONG-TERM ASSETS | |||
Property, Plant & Equipment | |||
YoY Change | |||
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $210.3K | ||
YoY Change | |||
Total Long-Term Assets | $210.3K | ||
YoY Change | |||
TOTAL ASSETS | |||
Total Short-Term Assets | $15.84K | ||
Total Long-Term Assets | $210.3K | ||
Total Assets | $226.1K | ||
YoY Change | |||
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $207.4K | ||
YoY Change | |||
Accrued Expenses | |||
YoY Change | |||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $387.7K | ||
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $595.1K | ||
YoY Change | |||
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 | $595.1K | ||
Total Long-Term Liabilities | $0.00 | ||
Total Liabilities | $595.1K | ||
YoY Change | |||
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 | -$369.0K | -$23.04K | |
YoY Change | |||
Total Liabilities & Shareholders Equity | $226.1K | ||
YoY Change |
Cashflow Statement
Concept | 2021 | 2020 Q4 | 2020 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$5.180M | -$1.954M | |
YoY Change | 165.03% | ||
Depreciation, Depletion And Amortization | $0.00 | ||
YoY Change | |||
Cash From Operating Activities | -$409.2K | -$173.1K | |
YoY Change | 136.34% | ||
INVESTING ACTIVITIES | |||
Capital Expenditures | |||
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | $0.00 | |
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 | $405.3K | 61.10K | |
YoY Change | 563.34% | ||
NET CHANGE | |||
Cash From Operating Activities | -$409.2K | -173.1K | |
Cash From Investing Activities | |||
Cash From Financing Activities | $405.3K | 61.10K | |
Net Change In Cash | $0.00 | $0.00 | |
YoY Change | |||
FREE CASH FLOW | |||
Cash From Operating Activities | -$409.2K | -$173.1K | |
Capital Expenditures | |||
Free Cash Flow | |||
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2022Q1 | us-gaap |
Business Acquisition Percentage Of Voting Interests Acquired
BusinessAcquisitionPercentageOfVotingInterestsAcquired
|
0.51 | pure |
CY2020Q4 | us-gaap |
Prepaid Expense Noncurrent
PrepaidExpenseNoncurrent
|
USD | |
CY2020Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
USD | |
CY2020Q4 | us-gaap |
Line Of Credit
LineOfCredit
|
USD | |
CY2021Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
USD | |
CY2020Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
USD | |
CY2021 | us-gaap |
Revenues
Revenues
|
USD | |
CY2020 | us-gaap |
Revenues
Revenues
|
USD | |
CY2021 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
USD | |
CY2020 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
USD | |
CY2020 | WSFT |
Cancellation Of Unallocated Shares Amount
CancellationOfUnallocatedSharesAmount
|
USD | |
CY2021 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
USD | |
CY2020 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
USD | |
CY2021 | us-gaap |
Proceeds From Payments For Long Term Loans For Related Parties
ProceedsFromPaymentsForLongTermLoansForRelatedParties
|
USD | |
CY2021 | us-gaap |
Payments To Fund Longterm Loans To Related Parties
PaymentsToFundLongtermLoansToRelatedParties
|
USD | |
CY2020 | us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
USD | |
CY2020 | us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
USD | |
CY2021 | us-gaap |
Interest Paid
InterestPaid
|
USD | |
CY2020 | us-gaap |
Interest Paid
InterestPaid
|
USD | |
CY2021 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
USD | |
CY2020 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
USD | |
CY2021Q4 | us-gaap |
Deferred Tax Assets Net
DeferredTaxAssetsNet
|
USD | |
CY2020Q4 | us-gaap |
Deferred Tax Assets Net
DeferredTaxAssetsNet
|
USD |