2021 Q2 Form 10-Q Financial Statement
#000149315221019598 Filed on August 13, 2021
Income Statement
Concept | 2021 Q2 | 2020 Q2 |
---|---|---|
Revenue | $120.0K | |
YoY Change | ||
Cost Of Revenue | $107.6K | |
YoY Change | ||
Gross Profit | $12.40K | |
YoY Change | ||
Gross Profit Margin | 10.33% | |
Selling, General & Admin | $51.47K | $34.78K |
YoY Change | 47.98% | -76.56% |
% of Gross Profit | 415.06% | |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | ||
YoY Change | ||
% of Gross Profit | ||
Operating Expenses | $51.47K | $33.36K |
YoY Change | 54.28% | -77.52% |
Operating Profit | -$39.07K | -$33.36K |
YoY Change | 17.11% | -76.85% |
Interest Expense | ||
YoY Change | ||
% of Operating Profit | ||
Other Income/Expense, Net | ||
YoY Change | ||
Pretax Income | -$38.05K | -$33.36K |
YoY Change | 14.06% | -76.85% |
Income Tax | ||
% Of Pretax Income | ||
Net Earnings | -$38.05K | -$33.36K |
YoY Change | 14.06% | -76.85% |
Net Earnings / Revenue | -31.71% | |
Basic Earnings Per Share | $0.00 | |
Diluted Earnings Per Share | -$411.30 | -$361.10 |
COMMON SHARES | ||
Basic Shares Outstanding | 92.52M shares | |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2021 Q2 | 2020 Q2 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $215.4K | $310.6K |
YoY Change | -30.66% | 51.23% |
Cash & Equivalents | $215.3K | $310.6K |
Short-Term Investments | ||
Other Short-Term Assets | ||
YoY Change | ||
Inventory | ||
Prepaid Expenses | ||
Receivables | ||
Other Receivables | $0.00 | |
Total Short-Term Assets | $215.9K | $310.6K |
YoY Change | -30.48% | 45.76% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | ||
YoY Change | ||
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | $3.370K | $1.020K |
YoY Change | 230.39% | |
Other Assets | ||
YoY Change | ||
Total Long-Term Assets | $3.370K | $1.020K |
YoY Change | 230.39% | |
TOTAL ASSETS | ||
Total Short-Term Assets | $215.9K | $310.6K |
Total Long-Term Assets | $3.370K | $1.020K |
Total Assets | $219.3K | $311.6K |
YoY Change | -29.63% | 46.23% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | ||
YoY Change | ||
Accrued Expenses | $13.27K | |
YoY Change | ||
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $1.630K | $1.630K |
YoY Change | 0.0% | -66.25% |
Long-Term Debt Due | ||
YoY Change | ||
Total Short-Term Liabilities | $14.90K | $5.160K |
YoY Change | 188.76% | -95.37% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Other Long-Term Liabilities | $0.00 | |
YoY Change | ||
Total Long-Term Liabilities | $0.00 | $0.00 |
YoY Change | ||
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $14.90K | $5.160K |
Total Long-Term Liabilities | $0.00 | $0.00 |
Total Liabilities | $14.90K | $5.160K |
YoY Change | 188.76% | -95.37% |
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 | $204.4K | $306.5K |
YoY Change | ||
Total Liabilities & Shareholders Equity | $219.3K | $311.6K |
YoY Change | -29.63% | 46.23% |
Cashflow Statement
Concept | 2021 Q2 | 2020 Q2 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$38.05K | -$33.36K |
YoY Change | 14.06% | -76.85% |
Depreciation, Depletion And Amortization | ||
YoY Change | ||
Cash From Operating Activities | -$53.62K | -$391.8K |
YoY Change | -86.31% | 605.58% |
INVESTING ACTIVITIES | ||
Capital Expenditures | ||
YoY Change | ||
Acquisitions | ||
YoY Change | ||
Other Investing Activities | -$850.00 | |
YoY Change | ||
Cash From Investing Activities | -$850.00 | |
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 | 343.2K |
YoY Change | -100.0% | |
NET CHANGE | ||
Cash From Operating Activities | -53.62K | -391.8K |
Cash From Investing Activities | -850.0 | |
Cash From Financing Activities | 0.000 | 343.2K |
Net Change In Cash | -54.47K | -48.61K |
YoY Change | 12.06% | -12.46% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$53.62K | -$391.8K |
Capital Expenditures | ||
Free Cash Flow | ||
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2021Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
USD | |
CY2021Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
USD | |
CY2021Q2 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
USD | |
CY2020Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
USD | |
CY2020Q2 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
USD | |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
USD | ||
CY2020Q2 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
USD | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
USD | ||
CY2020Q2 | us-gaap |
Gross Profit
GrossProfit
|
USD | |
CY2021Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | |
CY2020Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | ||
CY2021Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
||
CY2020Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
|||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
|||
us-gaap |
Depreciation
Depreciation
|
USD | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
USD | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
USD | ||
us-gaap |
Increase Decrease In Due To Officers And Stockholders Current
IncreaseDecreaseInDueToOfficersAndStockholdersCurrent
|
USD | ||
us-gaap |
Increase Decrease In Due To Officers And Stockholders Current
IncreaseDecreaseInDueToOfficersAndStockholdersCurrent
|
USD | ||
us-gaap |
Increase Decrease In Deposit Other Assets
IncreaseDecreaseInDepositOtherAssets
|
USD | ||
us-gaap |
Payments To Acquire Investments
PaymentsToAcquireInvestments
|
USD | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
USD | ||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
USD | ||
us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
USD | ||
us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
USD | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
USD | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
USD | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | ||
us-gaap |
Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
|
USD | ||
CY2020 | us-gaap |
Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
|
USD | |
us-gaap |
Current Foreign Tax Expense Benefit
CurrentForeignTaxExpenseBenefit
|
USD | ||
CY2020 | us-gaap |
Current Foreign Tax Expense Benefit
CurrentForeignTaxExpenseBenefit
|
USD | |
us-gaap |
Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
|
USD | ||
CY2020 | us-gaap |
Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
|
USD | |
us-gaap |
Deferred Foreign Income Tax Expense Benefit
DeferredForeignIncomeTaxExpenseBenefit
|
USD | ||
CY2020 | us-gaap |
Deferred Foreign Income Tax Expense Benefit
DeferredForeignIncomeTaxExpenseBenefit
|
USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | ||
CY2020 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | |
CY2021Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
USD | |
CY2020Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
USD | |
CY2021Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
USD | |
CY2020Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
USD | |
CY2021Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
USD | |
CY2020Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
USD | |
CY2021Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
USD | |
CY2020Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
USD |