2021 Q3 Form 10-Q Financial Statement
#000106299321010494 Filed on November 09, 2021
Income Statement
Concept | 2021 Q3 | 2020 Q3 |
---|---|---|
Revenue | $15.26M | $10.16M |
YoY Change | 50.15% | -2.68% |
Cost Of Revenue | $10.09M | $6.509M |
YoY Change | 55.03% | 9.22% |
Gross Profit | $5.164M | $3.651M |
YoY Change | 41.44% | -18.68% |
Gross Profit Margin | 33.85% | 35.94% |
Selling, General & Admin | $15.37M | $8.480M |
YoY Change | 81.28% | 20.11% |
% of Gross Profit | 297.67% | 232.25% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $159.0K | $184.4K |
YoY Change | -13.77% | -23.09% |
% of Gross Profit | 3.08% | 5.05% |
Operating Expenses | $15.37M | $8.660M |
YoY Change | 77.51% | 18.63% |
Operating Profit | -$10.21M | -$4.231M |
YoY Change | 141.29% | 50.48% |
Interest Expense | -$170.2K | -$130.0K |
YoY Change | 30.92% | 18.18% |
% of Operating Profit | ||
Other Income/Expense, Net | -$170.2K | -$130.9K |
YoY Change | 29.99% | 15.36% |
Pretax Income | -$10.38M | -$4.360M |
YoY Change | 138.04% | 49.32% |
Income Tax | ||
% Of Pretax Income | ||
Net Earnings | -$10.38M | -$4.362M |
YoY Change | 137.95% | 49.12% |
Net Earnings / Revenue | -68.03% | -42.93% |
Basic Earnings Per Share | -$0.11 | |
Diluted Earnings Per Share | -$110.8K | -$64.22K |
COMMON SHARES | ||
Basic Shares Outstanding | 93.67M shares | 67.89M shares |
Diluted Shares Outstanding | 93.67M shares |
Balance Sheet
Concept | 2021 Q3 | 2020 Q3 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $10.42M | $3.980M |
YoY Change | 161.79% | -42.07% |
Cash & Equivalents | $10.42M | $3.977M |
Short-Term Investments | ||
Other Short-Term Assets | $2.947M | $2.620M |
YoY Change | 12.46% | 29.7% |
Inventory | $6.278M | $4.250M |
Prepaid Expenses | ||
Receivables | $10.98M | $5.777M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $30.63M | $16.63M |
YoY Change | 84.17% | 11.31% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $1.198M | $1.120M |
YoY Change | 6.96% | -33.73% |
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | ||
YoY Change | ||
Total Long-Term Assets | $1.198M | $1.123M |
YoY Change | 6.63% | -33.53% |
TOTAL ASSETS | ||
Total Short-Term Assets | $30.63M | $16.63M |
Total Long-Term Assets | $1.198M | $1.123M |
Total Assets | $31.82M | $17.75M |
YoY Change | 79.26% | 6.75% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $7.985M | $5.264M |
YoY Change | 51.67% | 18.57% |
Accrued Expenses | $1.595M | $1.512M |
YoY Change | 5.49% | 46.83% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $6.998M | $4.800M |
YoY Change | 45.79% | 19.7% |
Long-Term Debt Due | $330.6K | $220.0K |
YoY Change | 50.25% | |
Total Short-Term Liabilities | $16.91M | $11.91M |
YoY Change | 41.92% | 25.71% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $0.00 | $110.0K |
YoY Change | -100.0% | |
Other Long-Term Liabilities | $193.8K | $20.00K |
YoY Change | 869.0% | 100.0% |
Total Long-Term Liabilities | $193.8K | $130.0K |
YoY Change | 49.08% | 1200.0% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $16.91M | $11.91M |
Total Long-Term Liabilities | $193.8K | $130.0K |
Total Liabilities | $17.10M | $12.05M |
YoY Change | 41.95% | 26.96% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$60.90M | |
YoY Change | ||
Common Stock | $73.32K | |
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $14.72M | $5.705M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $31.82M | $17.75M |
YoY Change | 79.26% | 6.75% |
Cashflow Statement
Concept | 2021 Q3 | 2020 Q3 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$10.38M | -$4.362M |
YoY Change | 137.95% | 49.12% |
Depreciation, Depletion And Amortization | $159.0K | $184.4K |
YoY Change | -13.77% | -23.09% |
Cash From Operating Activities | -$12.68M | -$6.700M |
YoY Change | 89.18% | 46.29% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$254.0K | -$20.00K |
YoY Change | 1169.85% | -88.24% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | ||
YoY Change | ||
Cash From Investing Activities | -$254.0K | -$20.00K |
YoY Change | 1169.85% | -88.24% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 18.85M | 5.090M |
YoY Change | 270.34% | 214.2% |
NET CHANGE | ||
Cash From Operating Activities | -12.68M | -6.700M |
Cash From Investing Activities | -254.0K | -20.00K |
Cash From Financing Activities | 18.85M | 5.090M |
Net Change In Cash | 5.921M | -1.630M |
YoY Change | -463.26% | -47.92% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$12.68M | -$6.700M |
Capital Expenditures | -$254.0K | -$20.00K |
Free Cash Flow | -$12.42M | -$6.680M |
YoY Change | 85.95% | 51.47% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--03-31 | ||
CY2021Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2021Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2021Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
104333373 | shares |
CY2021Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
104333373 | shares |
CY2020Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
4970767 | USD |
CY2020Q3 | wter |
Common Shares Issued To Non Employees
CommonSharesIssuedToNonEmployees
|
326599 | USD |
CY2020Q3 | us-gaap |
Employee Benefits And Share Based Compensation
EmployeeBenefitsAndShareBasedCompensation
|
204594 | USD |
CY2020Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5704655 | USD |
CY2021Q2 | wter |
Stock Issued During Period Warrant Exercises
StockIssuedDuringPeriodWarrantExercises
|
652777 | USD |
CY2021Q2 | us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
48231 | USD |
CY2021Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-7425626 | USD |
CY2021Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
7208047 | USD |
CY2021Q3 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
4995250 | USD |
CY2021Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
14722269 | USD |
CY2021Q3 | wter |
Stock Issued During Period Warrant Exercises
StockIssuedDuringPeriodWarrantExercises
|
11904220 | USD |
CY2021Q3 | wter |
Common Shares Issued To Non Employees
CommonSharesIssuedToNonEmployees
|
307719 | USD |
CY2021Q3 | us-gaap |
Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
|
625556 | USD |
CY2021Q3 | us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
59950 | USD |
CY2021Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-10378473 | USD |
CY2021Q3 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
4146330 | USD |
CY2021Q3 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
2131514 | USD |
CY2021Q3 | us-gaap |
Inventory Net
InventoryNet
|
6277844 | USD |
us-gaap |
Concentration Risk Credit Risk
ConcentrationRiskCreditRisk
|
<div> <div style="text-align:justify"> <p style="margin:0pt"> </p><span style="font-size:10pt"><span style="font-family:Times New Roman,Times,serif"><span style="text-decoration:underline">Concentration Risks</span></span></span> </div> <p style="text-align:justify"><span style="font-size:10pt"><span style="font-family:Times New Roman,Times,serif">We have 2 major customers that together account for 30% (18% and 12%, respectively) of accounts receivable at September 30, 2021, 3 customers that accounts for 43% (21%, 11% and 11%, respectively) of total revenues for the three months ended September 30, 2021 and 3 customers that accounts for 44% (21%, 13% and 10%, respectively) of the total revenues earned for the six months ended September 30, 2021. The Company has 3 vendors that accounts for 53% (32%, 11% and 10% respectively) of purchases for the three months ended September 30, 2021 and 3 vendors that accounted for 53% (30%, 13% and 10% respectively) of purchases for the six months ended September 30, 2021.</span></span></p> </div> <div> <p style="text-align:justify"><span style="font-family:Times New Roman,Times,serif"><span style="font-size:10pt"><span>We have 2 major customers that together account for 27% (15% and 12%, respectively) of accounts receivable at September 30, 2020, 1 customer that accounts for 25% of total revenues for the three months ended September 30, 2020 and 2 customers that accounts for 40% (22% and 18%, respectively) of the total revenues earned for the six months ended September 30, 2020. The Company has 3 vendors that accounts for 58% (25%, 21% and 12% respectively) of purchases for the three months ended September 30, 2020 and 3 vendors that accounted for 55% (24%, 19% and 12% respectively) of purchases for the six months ended September 30, 2020.</span></span></span></p> </div> | ||
CY2020Q3 | wter |
Reclassification Of Depreciation Expenses To Cost Of Goods Sold
ReclassificationOfDepreciationExpensesToCostOfGoodsSold
|
182306 | USD |
wter |
Reclassification Of Depreciation Expenses To Cost Of Goods Sold
ReclassificationOfDepreciationExpensesToCostOfGoodsSold
|
412317 | USD | |
CY2020Q3 | wter |
Reclassification Of Depreciation Expenses To Sales And Marketing Expense
ReclassificationOfDepreciationExpensesToSalesAndMarketingExpense
|
595384 | USD |
wter |
Reclassification Of Depreciation Expenses To Sales And Marketing Expense
ReclassificationOfDepreciationExpensesToSalesAndMarketingExpense
|
1382508 | USD | |
CY2020Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
6509264 | USD |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
15104105 | USD | |
CY2020Q3 | us-gaap |
Revenues
Revenues
|
10160552 | USD |
us-gaap |
Revenues
Revenues
|
23592862 | USD | |
CY2020Q3 | us-gaap |
Gross Profit
GrossProfit
|
3651288 | USD |
us-gaap |
Gross Profit
GrossProfit
|
8488757 | USD | |
wter |
Employee Service Share Based Compensation Compensation Cost Not Yet Recognized Quarter Two
EmployeeServiceShareBasedCompensationCompensationCostNotYetRecognizedQuarterTwo
|
556758 | USD | |
CY2021Q3 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
|
3041444 | USD |
CY2021Q3 | wter |
Employee Service Share Based Compensation Compensation Cost Not Yet Recognized Year Two
EmployeeServiceShareBasedCompensationCompensationCostNotYetRecognizedYearTwo
|
3227030 | USD |
CY2021Q3 | wter |
Employee Service Share Based Compensation Compensation Cost Not Yet Recognized Year Three
EmployeeServiceShareBasedCompensationCompensationCostNotYetRecognizedYearThree
|
3227030 | USD |
CY2021Q2 | us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
652777 | USD |
CY2021Q3 | wter |
Class Of Warrant Or Right Exercised
ClassOfWarrantOrRightExercised
|
9523376 | shares |
CY2021Q3 | us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
11904220 | USD |
CY2021Q3 | wter |
Class Of Warrant Or Right Exercised
ClassOfWarrantOrRightExercised
|
4757381 | shares |
CY2021Q3 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
1.25 | |
CY2020Q3 | us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
7992 | USD |
CY2021Q2 | us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
162668 | shares |
CY2021Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod
|
91000 | shares |
CY2021Q2 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
48230 | USD |
CY2021Q3 | us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
118692 | shares |
CY2021Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod
|
55000 | shares |
CY2021Q3 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
59950 | USD |
CY2021Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod
|
454000 | shares |
CY2021Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod
|
454000 | shares |
CY2021Q3 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
|
1.75 | |
CY2021Q2 | wter |
Class Of Warrant Or Right Exercised
ClassOfWarrantOrRightExercised
|
1277777 | shares |
CY2021Q3 | wter |
Operating Lease Right Of Use Asset Current
OperatingLeaseRightOfUseAssetCurrent
|
185517 | USD |
CY2021Q3 | wter |
Operating Lease Right Of Use Asset Non Current
OperatingLeaseRightOfUseAssetNonCurrent
|
190348 | USD |
CY2021Q3 | us-gaap |
Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
|
P1Y | |
CY2021Q3 | us-gaap |
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
|
0.070 | pure |
CY2021Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
|
118977 | USD |
CY2021Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
|
119150 | USD |