2021 Form 10-K Financial Statement
#000175339121000010 Filed on October 08, 2021
Income Statement
Concept | 2021 | 2020 |
---|---|---|
Revenue | ||
YoY Change | ||
Cost Of Revenue | ||
YoY Change | ||
Gross Profit | ||
YoY Change | ||
Gross Profit Margin | ||
Selling, General & Admin | $46.05K | $14.08K |
YoY Change | 227.06% | -23.06% |
% of Gross Profit | ||
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $900.00 | |
YoY Change | ||
% of Gross Profit | ||
Operating Expenses | $46.05K | $14.08K |
YoY Change | 227.06% | -23.06% |
Operating Profit | $46.05K | |
YoY Change | ||
Interest Expense | ||
YoY Change | ||
% of Operating Profit | ||
Other Income/Expense, Net | ||
YoY Change | ||
Pretax Income | -$46.05K | -$14.08K |
YoY Change | 227.06% | -23.06% |
Income Tax | ||
% Of Pretax Income | ||
Net Earnings | -$46.05K | -$14.08K |
YoY Change | 227.06% | -23.06% |
Net Earnings / Revenue | ||
Basic Earnings Per Share | ||
Diluted Earnings Per Share | -$10.51K | -$3.213K |
COMMON SHARES | ||
Basic Shares Outstanding | ||
Diluted Shares Outstanding | 4.382M shares |
Balance Sheet
Concept | 2021 | 2020 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $120.00 | $1.610K |
YoY Change | -92.55% | 12.59% |
Cash & Equivalents | ||
Short-Term Investments | ||
Other Short-Term Assets | $730.00 | $840.00 |
YoY Change | -13.1% | 9.09% |
Inventory | ||
Prepaid Expenses | ||
Receivables | ||
Other Receivables | ||
Total Short-Term Assets | $850.00 | $2.450K |
YoY Change | -65.31% | 11.36% |
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 | $850.00 | $2.450K |
Total Long-Term Assets | $0.00 | $0.00 |
Total Assets | $850.00 | $2.450K |
YoY Change | -65.31% | 11.36% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | ||
YoY Change | ||
Accrued Expenses | $22.80K | |
YoY Change | ||
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | ||
YoY Change | ||
Total Short-Term Liabilities | $59.59K | $15.14K |
YoY Change | 293.59% | -10.89% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Other Long-Term Liabilities | ||
YoY Change | ||
Total Long-Term Liabilities | $0.00 | $0.00 |
YoY Change | ||
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $59.59K | $15.14K |
Total Long-Term Liabilities | $0.00 | $0.00 |
Total Liabilities | $59.59K | $15.14K |
YoY Change | 293.59% | -10.89% |
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 | -$58.75K | -$12.69K |
YoY Change | ||
Total Liabilities & Shareholders Equity | $850.00 | $2.450K |
YoY Change | -65.31% | 11.36% |
Cashflow Statement
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2020Q3 | us-gaap |
Accrued Payroll Taxes Current
AccruedPayrollTaxesCurrent
|
USD | |
CY2021 | us-gaap |
Revenues
Revenues
|
USD | |
CY2020 | us-gaap |
Revenues
Revenues
|
USD | |
CY2021 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
USD | |
CY2020 | us-gaap |
Increase Decrease In Accrued Salaries
IncreaseDecreaseInAccruedSalaries
|
USD | |
CY2021 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
USD | |
CY2020 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
USD | |
CY2021 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
USD | |
CY2021 | us-gaap |
Interest Paid
InterestPaid
|
USD | |
CY2020 | us-gaap |
Interest Paid
InterestPaid
|
USD | |
CY2021 | us-gaap |
Stock Issued During Period Shares Acquisitions
StockIssuedDuringPeriodSharesAcquisitions
|
shares | |
CY2020 | us-gaap |
Stock Issued During Period Shares Acquisitions
StockIssuedDuringPeriodSharesAcquisitions
|
shares | |
CY2020 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | |
CY2021 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
USD | |
CY2020 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
USD | |
CY2021Q3 | us-gaap |
Deferred Tax Assets Valuation Allowance Noncurrent
DeferredTaxAssetsValuationAllowanceNoncurrent
|
USD | |
CY2020Q3 | us-gaap |
Deferred Tax Assets Valuation Allowance Noncurrent
DeferredTaxAssetsValuationAllowanceNoncurrent
|
USD |