2022 Q1 Form 10-Q Financial Statement
#000121465922007048 Filed on May 16, 2022
Income Statement
Concept | 2022 Q1 | 2021 Q1 |
---|---|---|
Revenue | ||
YoY Change | ||
Cost Of Revenue | ||
YoY Change | ||
Gross Profit | ||
YoY Change | ||
Gross Profit Margin | ||
Selling, General & Admin | $9.650K | |
YoY Change | ||
% of Gross Profit | ||
Research & Development | $206.0K | |
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $0.00 | |
YoY Change | ||
% of Gross Profit | ||
Operating Expenses | $9.650K | |
YoY Change | ||
Operating Profit | -$9.650K | |
YoY Change | ||
Interest Expense | -$7.080K | |
YoY Change | ||
% of Operating Profit | ||
Other Income/Expense, Net | -$2.920K | |
YoY Change | ||
Pretax Income | -$16.73K | |
YoY Change | ||
Income Tax | $0.00 | |
% Of Pretax Income | ||
Net Earnings | -$16.73K | -$61.11K |
YoY Change | -72.62% | |
Net Earnings / Revenue | ||
Basic Earnings Per Share | ||
Diluted Earnings Per Share | -$103.50 | |
COMMON SHARES | ||
Basic Shares Outstanding | ||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2022 Q1 | 2021 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $4.350K | |
YoY Change | ||
Cash & Equivalents | $293.0K | |
Short-Term Investments | ||
Other Short-Term Assets | ||
YoY Change | ||
Inventory | ||
Prepaid Expenses | ||
Receivables | ||
Other Receivables | ||
Total Short-Term Assets | $15.50K | |
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 | $0.00 | |
YoY Change | ||
TOTAL ASSETS | ||
Total Short-Term Assets | $15.50K | |
Total Long-Term Assets | $0.00 | |
Total Assets | $15.50K | |
YoY Change | ||
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $7.590K | |
YoY Change | ||
Accrued Expenses | $8.290K | |
YoY Change | ||
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $45.00K | |
YoY Change | ||
Long-Term Debt Due | ||
YoY Change | ||
Total Short-Term Liabilities | $60.89K | |
YoY Change | ||
LONG-TERM LIABILITIES | ||
Long-Term Debt | $101.5K | |
YoY Change | ||
Other Long-Term Liabilities | ||
YoY Change | ||
Total Long-Term Liabilities | $101.5K | |
YoY Change | ||
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $60.89K | |
Total Long-Term Liabilities | $101.5K | |
Total Liabilities | $162.4K | |
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 | -$146.9K | -$22.30K |
YoY Change | ||
Total Liabilities & Shareholders Equity | $15.50K | |
YoY Change |
Cashflow Statement
Concept | 2022 Q1 | 2021 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$16.73K | -$61.11K |
YoY Change | -72.62% | |
Depreciation, Depletion And Amortization | $0.00 | |
YoY Change | ||
Cash From Operating Activities | -$17.43K | |
YoY Change | ||
INVESTING ACTIVITIES | ||
Capital Expenditures | $75.00K | |
YoY Change | ||
Acquisitions | ||
YoY Change | ||
Other Investing Activities | ||
YoY Change | ||
Cash From Investing Activities | -$75.00K | |
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 | ||
YoY Change | ||
NET CHANGE | ||
Cash From Operating Activities | -17.43K | |
Cash From Investing Activities | -$75.00K | |
Cash From Financing Activities | ||
Net Change In Cash | $0.00 | |
YoY Change | ||
FREE CASH FLOW | ||
Cash From Operating Activities | -$17.43K | |
Capital Expenditures | $75.00K | |
Free Cash Flow | -$92.43K | |
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2022Q1 | dei |
Entity Small Business
EntitySmallBusiness
|
true | |
CY2022Q1 | dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
true | |
CY2022Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2021Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2022Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
USD | |
CY2021Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
USD | |
CY2022Q1 | us-gaap |
Revenues
Revenues
|
USD | |
CY2022Q1 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
USD | |
CY2021Q1 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
USD | |
CY2022Q1 | us-gaap |
Gross Profit
GrossProfit
|
USD | |
CY2021Q1 | us-gaap |
Gross Profit
GrossProfit
|
USD | |
CY2022Q1 | us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
USD | |
CY2022Q1 | us-gaap |
Depreciation
Depreciation
|
USD | |
CY2022Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
USD | |
CY2022Q1 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
USD | |
CY2021Q1 | us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
USD | |
CY2022Q1 | us-gaap |
Discontinued Operation Provision For Loss Gain On Disposal Before Income Tax
DiscontinuedOperationProvisionForLossGainOnDisposalBeforeIncomeTax
|
USD | |
CY2021Q1 | us-gaap |
Discontinued Operation Provision For Loss Gain On Disposal Before Income Tax
DiscontinuedOperationProvisionForLossGainOnDisposalBeforeIncomeTax
|
USD | |
CY2022Q1 | us-gaap |
Depreciation
Depreciation
|
USD | |
CY2021Q1 | us-gaap |
Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
|
USD | |
CY2021Q1 | us-gaap |
Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
|
USD | |
CY2021Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
USD | |
CY2022Q1 | us-gaap |
Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
|
USD | |
CY2022Q1 | us-gaap |
Repayments Of Short Term Debt
RepaymentsOfShortTermDebt
|
USD | |
CY2022Q1 | us-gaap |
Repayments Of Convertible Debt
RepaymentsOfConvertibleDebt
|
USD | |
CY2022Q1 | us-gaap |
Proceeds From Loans
ProceedsFromLoans
|
USD | |
CY2022Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
USD | |
CY2021Q1 | imhc |
Stock Issued During Period Value Conversion Of Debt And Accrued Interest
StockIssuedDuringPeriodValueConversionOfDebtAndAccruedInterest
|
USD | |
CY2021Q1 | imhc |
Debt Instrument Convertible Beneficial Conversion Feature1
DebtInstrumentConvertibleBeneficialConversionFeature1
|
USD | |
CY2021Q4 | us-gaap |
Debt Conversion Converted Instrument Expiration Or Due Date Day Month And Year
DebtConversionConvertedInstrumentExpirationOrDueDateDayMonthAndYear
|
2023-12-15 | |
CY2022Q1 | us-gaap |
Deposit Liabilities Accrued Interest
DepositLiabilitiesAccruedInterest
|
5305 | USD |
CY2021Q4 | us-gaap |
Deposit Liabilities Accrued Interest
DepositLiabilitiesAccruedInterest
|
3676 | USD |
CY2022Q1 | us-gaap |
Convertible Notes Payable
ConvertibleNotesPayable
|
45000 | USD |
CY2022Q1 | imhc |
Deposit Liabilities Accrued Interest1
DepositLiabilitiesAccruedInterest1
|
4576 | USD |
CY2021Q4 | imhc |
Deposit Liabilities Accrued Interest1
DepositLiabilitiesAccruedInterest1
|
3676 | USD |