2021 Q3 Form 10-Q Financial Statement
#000121390021055498 Filed on October 29, 2021
Income Statement
Concept | 2021 Q3 | 2020 Q3 | 2019 Q4 |
---|---|---|---|
Revenue | $0.00 | $0.00 | |
YoY Change | |||
Cost Of Revenue | |||
YoY Change | |||
Gross Profit | |||
YoY Change | |||
Gross Profit Margin | |||
Selling, General & Admin | $844.5K | $870.00 | |
YoY Change | 96972.41% | ||
% of Gross Profit | |||
Research & Development | $1.533M | $450.0K | |
YoY Change | 240.62% | ||
% of Gross Profit | |||
Depreciation & Amortization | $6.071K | $0.00 | |
YoY Change | |||
% of Gross Profit | |||
Operating Expenses | $844.5K | $870.00 | |
YoY Change | 96972.41% | ||
Operating Profit | -$3.044M | ||
YoY Change | |||
Interest Expense | $1.850K | ||
YoY Change | |||
% of Operating Profit | |||
Other Income/Expense, Net | $85.04K | ||
YoY Change | |||
Pretax Income | -$757.6K | -$870.00 | |
YoY Change | 86985.06% | ||
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | -$757.6K | -$870.00 | |
YoY Change | 86985.06% | ||
Net Earnings / Revenue | |||
Basic Earnings Per Share | -$0.48 | ||
Diluted Earnings Per Share | -$416.4K | -$99.43 | |
COMMON SHARES | |||
Basic Shares Outstanding | 6.292M | ||
Diluted Shares Outstanding | 6.292M |
Balance Sheet
Cashflow Statement
Concept | 2021 Q3 | 2020 Q3 | 2019 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$757.6K | -$870.00 | |
YoY Change | 86985.06% | ||
Depreciation, Depletion And Amortization | $6.071K | $0.00 | |
YoY Change | |||
Cash From Operating Activities | -$282.0K | -$8.550K | |
YoY Change | 3197.89% | ||
INVESTING ACTIVITIES | |||
Capital Expenditures | -$148.1K | $0.00 | |
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $282.0K | ||
YoY Change | |||
Cash From Investing Activities | $282.0K | $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 | 0.000 | 3.330M | |
YoY Change | -100.0% | ||
NET CHANGE | |||
Cash From Operating Activities | -282.0K | -8.550K | |
Cash From Investing Activities | 282.0K | 0.000 | |
Cash From Financing Activities | 0.000 | 3.330M | |
Net Change In Cash | -10.00 | 3.321M | |
YoY Change | -100.0% | ||
FREE CASH FLOW | |||
Cash From Operating Activities | -$282.0K | -$8.550K | |
Capital Expenditures | -$148.1K | $0.00 | |
Free Cash Flow | -$133.8K | -$8.550K | |
YoY Change | 1465.5% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Entity Ex Transition Period
EntityExTransitionPeriod
|
false | ||
CY2020Q1 | us-gaap |
Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
|
25000 | USD |
CY2021Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
USD | |
CY2021Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2021Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
USD | |
CY2021Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
USD | |
CY2020Q3 | us-gaap |
Interest Income Other
InterestIncomeOther
|
USD | |
CY2021Q3 | us-gaap |
Held To Maturity Securities Transferred To Trading Securities Unrealized Gain Loss
HeldToMaturitySecuritiesTransferredToTradingSecuritiesUnrealizedGainLoss
|
USD | |
CY2020Q3 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
USD | |
CY2020Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
USD | |
CY2020Q3 | paic |
Cancellation Of Founders Shares
CancellationOfFoundersShares
|
USD | |
paic |
Interest Earned On Cash Held In Trust Account
InterestEarnedOnCashHeldInTrustAccount
|
USD | ||
paic |
Unrealized Loss On Marketable Securities
UnrealizedLossOnMarketableSecurities
|
USD | ||
us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
USD | ||
us-gaap |
Increase Decrease In Prepaid Insurance
IncreaseDecreaseInPrepaidInsurance
|
USD | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
USD | ||
us-gaap |
Proceeds From Sale And Maturity Of Marketable Securities
ProceedsFromSaleAndMaturityOfMarketableSecurities
|
USD | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
USD | ||
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
USD | ||
us-gaap |
Proceeds From Repayments Of Notes Payable
ProceedsFromRepaymentsOfNotesPayable
|
USD | ||
us-gaap |
Proceeds From Issuance Of Private Placement
ProceedsFromIssuanceOfPrivatePlacement
|
USD | ||
paic |
Increase Decrease In Deferred Offering Costs
IncreaseDecreaseInDeferredOfferingCosts
|
USD | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
USD | ||
CY2019Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
USD | |
CY2021Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
USD | |
paic |
Deferred Offering Costs In Accrued Liabilities
DeferredOfferingCostsInAccruedLiabilities
|
USD | ||
paic |
Common Stock Issued In Partial Relief Of Related Party Note Payable
CommonStockIssuedInPartialReliefOfRelatedPartyNotePayable
|
USD | ||
paic |
Cancellation Of Founders In Shares
CancellationOfFoundersInShares
|
USD | ||
CY2020Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
USD |