2021 Q3 Form 10-Q Financial Statement
#000164033421001972 Filed on August 18, 2021
Income Statement
Concept | 2021 Q3 | 2021 Q2 | 2020 Q2 |
---|---|---|---|
Revenue | $0.00 | $13.27K | $12.67K |
YoY Change | 4.77% | ||
Cost Of Revenue | $10.83K | $10.30K | |
YoY Change | 5.15% | ||
Gross Profit | $2.443K | $2.369K | |
YoY Change | 3.12% | ||
Gross Profit Margin | 18.41% | 18.7% | |
Selling, General & Admin | $11.05K | $21.58K | $20.39K |
YoY Change | 5.06% | 5.84% | |
% of Gross Profit | 883.42% | 860.79% | |
Research & Development | $0.00 | ||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $0.00 | ||
YoY Change | |||
% of Gross Profit | |||
Operating Expenses | $11.05K | $21.58K | $20.39K |
YoY Change | 5.06% | 5.84% | |
Operating Profit | -$11.05K | -$21.58K | -$18.02K |
YoY Change | 5.06% | 19.75% | |
Interest Expense | |||
YoY Change | |||
% of Operating Profit | |||
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | -$9.240K | -$35.84K | |
YoY Change | |||
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | -$10.15K | -$21.13K | -$18.02K |
YoY Change | 45.17% | 17.22% | |
Net Earnings / Revenue | -159.2% | -142.28% | |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$993.10 | -$3.464K | |
COMMON SHARES | |||
Basic Shares Outstanding | 10.22M shares | ||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2021 Q3 | 2021 Q2 | 2020 Q2 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $15.92K | $3.550K | |
YoY Change | |||
Cash & Equivalents | $15.92K | $3.552K | $5.358K |
Short-Term Investments | |||
Other Short-Term Assets | $0.00 | $0.00 | |
YoY Change | |||
Inventory | |||
Prepaid Expenses | $0.00 | $0.00 | |
Receivables | |||
Other Receivables | |||
Total Short-Term Assets | $15.92K | $3.550K | |
YoY Change | |||
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 | -$3.00 | $2.00 | |
YoY Change | |||
TOTAL ASSETS | |||
Total Short-Term Assets | $15.92K | $3.550K | |
Total Long-Term Assets | -$3.00 | $2.00 | |
Total Assets | $15.92K | $3.552K | |
YoY Change | |||
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $4.770K | $11.82K | |
YoY Change | |||
Accrued Expenses | |||
YoY Change | |||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $83.80K | |
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $4.770K | $95.62K | |
YoY Change | |||
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 | $4.770K | $95.62K | |
Total Long-Term Liabilities | $0.00 | $0.00 | |
Total Liabilities | $4.765K | $95.62K | |
YoY Change | |||
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$145.4K | -$136.1K | |
YoY Change | |||
Common Stock | $1.022K | $1.022K | |
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $11.15K | -$92.07K | |
YoY Change | |||
Total Liabilities & Shareholders Equity | $15.92K | $3.552K | |
YoY Change |
Cashflow Statement
Concept | 2021 Q3 | 2021 Q2 | 2020 Q2 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$10.15K | -$21.13K | -$18.02K |
YoY Change | 45.17% | 17.22% | |
Depreciation, Depletion And Amortization | $0.00 | ||
YoY Change | |||
Cash From Operating Activities | $96.17K | -$28.89K | |
YoY Change | |||
INVESTING ACTIVITIES | |||
Capital Expenditures | |||
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $1.280K | ||
YoY Change | |||
Cash From Investing Activities | $1.280K | ||
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 | -83.80K | 29.55K | |
YoY Change | |||
NET CHANGE | |||
Cash From Operating Activities | 96.17K | -28.89K | |
Cash From Investing Activities | 1.280K | ||
Cash From Financing Activities | -83.80K | 29.55K | |
Net Change In Cash | 12.37K | 660.0 | |
YoY Change | |||
FREE CASH FLOW | |||
Cash From Operating Activities | $96.17K | -$28.89K | |
Capital Expenditures | |||
Free Cash Flow | |||
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2021Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-18684 | USD |
CY2020Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-18023 | USD |
CY2021Q3 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
10220830 | shares |
CY2021Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3552 | USD |
CY2020Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3100 | USD |
CY2021Q2 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
0 | USD |
CY2021Q2 | us-gaap |
Assets
Assets
|
3552 | USD |
CY2021Q2 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
11820 | USD |
CY2020Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
15822 | USD |
CY2021Q2 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
83803 | USD |
CY2020Q4 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
43082 | USD |
CY2021Q2 | us-gaap |
Liabilities
Liabilities
|
95623 | USD |
CY2021Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
1022 | USD |
CY2021Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
43026 | USD |
CY2021Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-136119 | USD |
CY2021Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-92071 | USD |
CY2021Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
3552 | USD |
CY2021Q2 | us-gaap |
Revenues
Revenues
|
13271 | USD |
CY2020Q2 | us-gaap |
Revenues
Revenues
|
12667 | USD |
us-gaap |
Revenues
Revenues
|
19631 | USD | |
us-gaap |
Revenues
Revenues
|
18888 | USD | |
us-gaap |
Revenues
Revenues
|
89983 | USD | |
CY2021Q2 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
10828 | USD |
CY2020Q2 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
10298 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
16061 | USD | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
15578 | USD | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
74399 | USD | |
CY2021Q2 | us-gaap |
Gross Profit
GrossProfit
|
2443 | USD |
CY2020Q2 | us-gaap |
Gross Profit
GrossProfit
|
2369 | USD |
us-gaap |
Gross Profit
GrossProfit
|
3570 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
3310 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
15584 | USD | |
CY2021Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
21127 | USD |
CY2020Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
20392 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
39837 | USD | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
51601 | USD | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
151702 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-36267 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-48291 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-136118 | USD | |
CY2021Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-18684 | USD |
CY2020Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-18023 | USD |
CY2021Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.00 | |
CY2020 | us-gaap |
Profit Loss
ProfitLoss
|
-91852 | USD |
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-55804 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
-36267 | USD | |
CY2021Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-92071 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-36267 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-48291 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-136118 | USD | |
CY2020Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.00 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.00 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.00 | ||
CY2021Q2 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
10220830 | shares |
CY2020Q2 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
10220830 | shares |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
10220830 | shares | |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
1022830 | shares | |
CY2019Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
36048 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-48291 | USD | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
0 | USD | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
7522 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-4002 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
9970 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-40269 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-30799 | USD | |
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
40721 | USD | |
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
5837 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
0 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
0 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
40721 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
5837 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
452 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-24962 | USD | |
CY2020Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3100 | USD |
CY2019Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
30320 | USD |
CY2021Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3552 | USD |
CY2020Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
5358 | USD |
us-gaap |
Interest Paid Net
InterestPaidNet
|
0 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
0 | USD | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | USD | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | USD | |
CY2021Q2 | us-gaap |
Other Liabilities
OtherLiabilities
|
95623 | USD |
CY2021Q2 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
83803 | USD |
CY2019Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
8000000 | shares |
CY2019Q3 | us-gaap |
Equity Method Investment Ownership Percentage
EquityMethodInvestmentOwnershipPercentage
|
1 | pure |
CY2018Q3 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
31 | USD |
CY2018Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
200000 | shares |
CY2019Q3 | us-gaap |
Minority Interest Ownership Percentage By Parent
MinorityInterestOwnershipPercentageByParent
|
0.7827 | pure |
CY2021Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3552 | USD |
CY2021Q2 | us-gaap |
Cash
Cash
|
3552 | USD |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">Due to the limited level of operations, the Company has not had to make material assumptions or estimates other than the assumption that the Company is a going concern.</p> | ||
CY2019Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
8000000 | shares |
CY2020Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
10220830 | shares |