◆ Market Data --:--
Commodities
Loading...
📈 Yields & Rates
Loading...
💱 FX Rates
Loading...
📈 Market Pulse
Loading...
🏛 Congress Trades
Loading...
👤 Insider Trades
Loading...
Customize Items

10-Q Filing

NANO MAGIC INC. CIK: 891417 Q2 2018
Filing Information
Form Type 10-Q
Accession Number 0001493152-19-008375
Period End Date 20180630
Filing Date 20190529
Fiscal Year 2018
Fiscal Period Q2
XBRL Instance penc-20180630.xml
Filing Contents

This filing contains the following financial statements:

Balance Sheet 67 line items
Line Item Tag Value Unit Period
Cash CashAndCashEquivalentsAtCarryingValue $138.30K USD Point-in-time
Cash CashAndCashEquivalentsAtCarryingValue $150.59K USD Point-in-time
Preferred stock, par value PreferredStockParOrStatedValuePerShare $0.00 USD Point-in-time
Cash CashAndCashEquivalentsAtCarryingValue $176.21K USD Point-in-time
Preferred stock, par value PreferredStockParOrStatedValuePerShare $0.00 USD Point-in-time
Preferred stock, par value PreferredStockParOrStatedValuePerShare $0.00 USD Point-in-time
Preferred stock, shares authorized PreferredStockSharesAuthorized 20.00M shares Point-in-time
Restricted cash RestrictedCashAndCashEquivalents - USD Point-in-time
Preferred stock, shares authorized PreferredStockSharesAuthorized 20.00M shares Point-in-time
Preferred stock, shares authorized PreferredStockSharesAuthorized 20.00M shares Point-in-time
Restricted cash RestrictedCashAndCashEquivalents $85.00K USD Point-in-time
Restricted cash RestrictedCashAndCashEquivalents $95.00K USD Point-in-time
Preferred stock, shares issued PreferredStockSharesIssued - shares Point-in-time
Accounts receivable, net AccountsReceivableNetCurrent $795.88K USD Point-in-time
Preferred stock, shares issued PreferredStockSharesIssued - shares Point-in-time
Accounts receivable, net AccountsReceivableNetCurrent $607.63K USD Point-in-time
Preferred stock, shares outstanding PreferredStockSharesOutstanding - shares Point-in-time
Preferred stock, shares outstanding PreferredStockSharesOutstanding - shares Point-in-time
Accounts receivable - related party AccountsReceivableRelatedPartiesCurrent $14.23K USD Point-in-time
Accounts receivable - related party AccountsReceivableRelatedPartiesCurrent - USD Point-in-time
Inventory InventoryNet $1.05M USD Point-in-time
Inventory InventoryNet $733.98K USD Point-in-time
Common stock, par value CommonStockParOrStatedValuePerShare $0.00 USD Point-in-time
Prepaid expenses and other current assets PrepaidExpenseAndOtherAssetsCurrent $162.25K USD Point-in-time
Prepaid expenses and other current assets PrepaidExpenseAndOtherAssetsCurrent $297.08K USD Point-in-time
Total Current Assets AssetsCurrent $2.38M USD Point-in-time
Total Current Assets AssetsCurrent $1.75M USD Point-in-time
Property, plant and equipment, net PropertyPlantAndEquipmentNet $388.78K USD Point-in-time
Property, plant and equipment, net PropertyPlantAndEquipmentNet $356.51K USD Point-in-time
Other assets OtherAssets $41.12K USD Point-in-time
Other assets OtherAssets $35.71K USD Point-in-time
Total Assets Assets $2.77M USD Point-in-time
Total Assets Assets $2.18M USD Point-in-time
Accounts payable AccountsPayableCurrent $1.28M USD Point-in-time
Accounts payable AccountsPayableCurrent $1.38M USD Point-in-time
Accounts payable - related parties AccountsPayableRelatedPartiesCurrent $19.89K USD Point-in-time
Accounts payable - related parties AccountsPayableRelatedPartiesCurrent $19.89K USD Point-in-time
Accrued expenses and other current liabilities OtherAccruedLiabilitiesCurrent $1.13M USD Point-in-time
Accrued expenses and other current liabilities OtherAccruedLiabilitiesCurrent $649.97K USD Point-in-time
Customer deposits CustomerDepositCurrent $35.75K USD Point-in-time
Customer deposits CustomerDepositCurrent $169.97K USD Point-in-time
Bank revolving line of credit LinesOfCreditCurrent $563.22K USD Point-in-time
Bank revolving line of credit LinesOfCreditCurrent $957.44K USD Point-in-time
Current portion of notes payable NotesPayableCurrent $96.53K USD Point-in-time
Current portion of notes payable NotesPayableCurrent $85.12K USD Point-in-time
Advances from related parties DueToRelatedPartiesCurrent $140.00K USD Point-in-time
Advances from related parties DueToRelatedPartiesCurrent $115.00K USD Point-in-time
Deferred revenue ContractWithCustomerLiabilityCurrent $85.98K USD Point-in-time
Deferred revenue ContractWithCustomerLiabilityCurrent $98.38K USD Point-in-time
Total Current Liabilities LiabilitiesCurrent $3.10M USD Point-in-time
Total Current Liabilities LiabilitiesCurrent $3.73M USD Point-in-time
Notes payable, net of current portion LongTermNotesPayable $180.80K USD Point-in-time
Notes payable, net of current portion LongTermNotesPayable $151.41K USD Point-in-time
Total Liabilities Liabilities $3.88M USD Point-in-time
Total Liabilities Liabilities $3.28M USD Point-in-time
Commitments and Contingencies (See Note 11) CommitmentsAndContingencies - USD Point-in-time
Commitments and Contingencies (See Note 11) CommitmentsAndContingencies - USD Point-in-time
Preferred stock, $0.0001 par value, 20,000,000 shares authorized; no shares issued and outstanding PreferredStockValue - USD Point-in-time
Preferred stock, $0.0001 par value, 20,000,000 shares authorized; no shares issued and outstanding PreferredStockValue - USD Point-in-time
Additional paid-in capital AdditionalPaidInCapital $5.52M USD Point-in-time
Additional paid-in capital AdditionalPaidInCapital $5.49M USD Point-in-time
Accumulated deficit RetainedEarningsAccumulatedDeficit $-6.59M USD Point-in-time
Accumulated deficit RetainedEarningsAccumulatedDeficit $-6.63M USD Point-in-time
Total Stockholders' Deficit StockholdersEquity $-1.11M USD Point-in-time
Total Stockholders' Deficit StockholdersEquity $-1.10M USD Point-in-time
Total Liabilities and Stockholders' Deficit LiabilitiesAndStockholdersEquity $2.77M USD Point-in-time
Total Liabilities and Stockholders' Deficit LiabilitiesAndStockholdersEquity $2.18M USD Point-in-time
Income Statement 78 line items
Line Item Tag Value Unit Period
Sales revenue from related parties RevenueFromRelatedParties - USD 2 Qtrs
Sales revenue from related parties RevenueFromRelatedParties $53.31K USD 1 Quarter
Sales revenue from related parties RevenueFromRelatedParties $111.91K USD 2 Qtrs
Sales revenue from related parties RevenueFromRelatedParties - USD 1 Quarter
Total Revenues RevenueFromContractWithCustomerIncludingAssessedTax $2.81M USD 2 Qtrs
Total Revenues RevenueFromContractWithCustomerIncludingAssessedTax $2.00M USD 1 Quarter
Total Revenues RevenueFromContractWithCustomerIncludingAssessedTax $1.37M USD 1 Quarter
Total Revenues RevenueFromContractWithCustomerIncludingAssessedTax $4.22M USD 2 Qtrs
Total Cost of Revenues CostOfGoodsAndServicesSold $1.35M USD 1 Quarter
Total Cost of Revenues CostOfGoodsAndServicesSold $2.63M USD 2 Qtrs
Total Cost of Revenues CostOfGoodsAndServicesSold $2.05M USD 2 Qtrs
Total Cost of Revenues CostOfGoodsAndServicesSold $940.56K USD 1 Quarter
GROSS PROFIT GrossProfit $1.59M USD 2 Qtrs
GROSS PROFIT GrossProfit $764.16K USD 2 Qtrs
GROSS PROFIT GrossProfit $426.90K USD 1 Quarter
GROSS PROFIT GrossProfit $656.26K USD 1 Quarter
Selling and marketing expenses SellingAndMarketingExpense $172.14K USD 1 Quarter
Selling and marketing expenses SellingAndMarketingExpense $236.87K USD 2 Qtrs
Selling and marketing expenses SellingAndMarketingExpense $-12.92K USD 1 Quarter
Selling and marketing expenses SellingAndMarketingExpense $28.78K USD 2 Qtrs
Salaries, wages and related benefits SalariesWagesAndOfficersCompensation $355.07K USD 2 Qtrs
Salaries, wages and related benefits SalariesWagesAndOfficersCompensation $266.22K USD 1 Quarter
Salaries, wages and related benefits SalariesWagesAndOfficersCompensation $191.05K USD 1 Quarter
Salaries, wages and related benefits SalariesWagesAndOfficersCompensation $566.44K USD 2 Qtrs
Research and development ResearchAndDevelopmentExpense $215.15K USD 2 Qtrs
Research and development ResearchAndDevelopmentExpense $146.43K USD 1 Quarter
Research and development ResearchAndDevelopmentExpense $10.44K USD 2 Qtrs
Research and development ResearchAndDevelopmentExpense $2.25K USD 1 Quarter
Professional fees ProfessionalFees $401.02K USD 2 Qtrs
Professional fees ProfessionalFees $186.77K USD 1 Quarter
Professional fees ProfessionalFees $323.24K USD 2 Qtrs
Professional fees ProfessionalFees $150.80K USD 1 Quarter
General and administrative expenses GeneralAndAdministrativeExpense $143.37K USD 1 Quarter
General and administrative expenses GeneralAndAdministrativeExpense $290.68K USD 2 Qtrs
General and administrative expenses GeneralAndAdministrativeExpense $248.26K USD 1 Quarter
General and administrative expenses GeneralAndAdministrativeExpense $464.25K USD 2 Qtrs
Total Operating Expenses OperatingExpenses $1.01M USD 2 Qtrs
Total Operating Expenses OperatingExpenses $474.55K USD 1 Quarter
Total Operating Expenses OperatingExpenses $1.88M USD 2 Qtrs
Total Operating Expenses OperatingExpenses $1.02M USD 1 Quarter
INCOME (LOSS) FROM OPERATIONS OperatingIncomeLoss $-363.57K USD 1 Quarter
INCOME (LOSS) FROM OPERATIONS OperatingIncomeLoss $-244.05K USD 2 Qtrs
INCOME (LOSS) FROM OPERATIONS OperatingIncomeLoss $-294.16K USD 2 Qtrs
INCOME (LOSS) FROM OPERATIONS OperatingIncomeLoss $-47.65K USD 1 Quarter
Interest expense InterestExpenseOther $33.91K USD 2 Qtrs
Interest expense InterestExpenseOther $42.61K USD 2 Qtrs
Interest expense InterestExpenseOther $8.33K USD 1 Quarter
Interest expense InterestExpenseOther $26.27K USD 1 Quarter
Other income, net OtherIncome $50.71K USD 1 Quarter
Other income, net OtherIncome $101.29K USD 2 Qtrs
Other income, net OtherIncome $245.34K USD 2 Qtrs
Other income, net OtherIncome $53.12K USD 1 Quarter
Total Other (Expense) Income NonoperatingIncomeExpense $67.38K USD 2 Qtrs
Total Other (Expense) Income NonoperatingIncomeExpense $202.73K USD 2 Qtrs
Total Other (Expense) Income NonoperatingIncomeExpense $26.85K USD 1 Quarter
Total Other (Expense) Income NonoperatingIncomeExpense $42.38K USD 1 Quarter
NET INCOME (LOSS) NetIncomeLoss $-20.80K USD 1 Quarter
NET INCOME (LOSS) NetIncomeLoss $-226.78K USD 2 Qtrs
NET INCOME (LOSS) NetIncomeLoss $-687.07K USD Annual
NET INCOME (LOSS) NetIncomeLoss $-556.00K USD Annual
NET INCOME (LOSS) NetIncomeLoss $-41.32K USD 2 Qtrs
NET INCOME (LOSS) NetIncomeLoss $-321.19K USD 1 Quarter
Basic EarningsPerShareBasic $-0.01 USD 2 Qtrs
Basic EarningsPerShareBasic $-0.11 USD 1 Quarter
Basic EarningsPerShareBasic $-0.01 USD 1 Quarter
Basic EarningsPerShareBasic $-0.07 USD 2 Qtrs
Diluted EarningsPerShareDiluted $-0.01 USD 1 Quarter
Diluted EarningsPerShareDiluted $-0.01 USD 2 Qtrs
Diluted EarningsPerShareDiluted $-0.07 USD 2 Qtrs
Diluted EarningsPerShareDiluted $-0.11 USD 1 Quarter
Basic WeightedAverageNumberOfSharesOutstandingBasic 3.09M shares 2 Qtrs
Basic WeightedAverageNumberOfSharesOutstandingBasic 3.09M shares 1 Quarter
Basic WeightedAverageNumberOfSharesOutstandingBasic 3.05M shares 1 Quarter
Basic WeightedAverageNumberOfSharesOutstandingBasic 3.04M shares 2 Qtrs
Diluted WeightedAverageNumberOfDilutedSharesOutstanding 3.09M shares 2 Qtrs
Diluted WeightedAverageNumberOfDilutedSharesOutstanding 3.04M shares 2 Qtrs
Diluted WeightedAverageNumberOfDilutedSharesOutstanding 3.09M shares 1 Quarter
Diluted WeightedAverageNumberOfDilutedSharesOutstanding 3.05M shares 1 Quarter
Cash Flow Statement 78 line items
Line Item Tag Value Unit Period
Net loss NetIncomeLoss $-20.80K USD 1 Quarter
Net loss NetIncomeLoss $-226.78K USD 2 Qtrs
Net loss NetIncomeLoss $-687.07K USD Annual
Net loss NetIncomeLoss $-556.00K USD Annual
Net loss NetIncomeLoss $-41.32K USD 2 Qtrs
Net loss NetIncomeLoss $-321.19K USD 1 Quarter
Change in inventory obsolescence reserve InventoryWriteDown $28.64K USD 2 Qtrs
Change in inventory obsolescence reserve InventoryWriteDown $38.42K USD 2 Qtrs
Depreciation and amortization expense DepreciationAndAmortization $32.26K USD 2 Qtrs
Depreciation and amortization expense DepreciationAndAmortization $68.88K USD 2 Qtrs
Amortization of deferred lease incentives AmortizationOfLeaseIncentives - USD 2 Qtrs
Amortization of deferred lease incentives AmortizationOfLeaseIncentives $3.56K USD 2 Qtrs
Stock-based compensation ShareBasedCompensation $121.62K USD 2 Qtrs
Stock-based compensation ShareBasedCompensation $8.75K USD 2 Qtrs
Accounts receivable IncreaseDecreaseInAccountsReceivable $92.56K USD 2 Qtrs
Accounts receivable IncreaseDecreaseInAccountsReceivable $188.25K USD 2 Qtrs
Accounts receivable - related party IncreaseDecreaseInAccountsReceivableRelatedParties $4.77K USD 2 Qtrs
Accounts receivable - related party IncreaseDecreaseInAccountsReceivableRelatedParties $-14.23K USD 2 Qtrs
Inventory IncreaseDecreaseInInventories $347.55K USD 2 Qtrs
Inventory IncreaseDecreaseInInventories $347.38K USD 2 Qtrs
Prepaid expenses and other assets IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets $129.42K USD 2 Qtrs
Prepaid expenses and other assets IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets $41.67K USD 2 Qtrs
Accounts payable IncreaseDecreaseInAccountsPayable $-102.28K USD 2 Qtrs
Accounts payable IncreaseDecreaseInAccountsPayable $524.70K USD 2 Qtrs
Accounts payable - related parties IncreaseDecreaseInAccountsPayableRelatedParties - USD 2 Qtrs
Accounts payable - related parties IncreaseDecreaseInAccountsPayableRelatedParties $-32.00K USD 2 Qtrs
Customer deposits IncreaseDecreaseInCustomerDeposit $-134.22K USD 2 Qtrs
Customer deposits IncreaseDecreaseInCustomerDeposit - USD 2 Qtrs
Accrued expenses IncreaseDecreaseInAccruedLiabilities $495.27K USD 2 Qtrs
Accrued expenses IncreaseDecreaseInAccruedLiabilities $131.30K USD 2 Qtrs
Deferred revenue IncreaseDecreaseInContractWithCustomerLiability $-12.40K USD 2 Qtrs
Deferred revenue IncreaseDecreaseInContractWithCustomerLiability $37.08K USD 2 Qtrs
NET CASH PROVIDED BY OPERATING ACTIVITIES NetCashProvidedByUsedInOperatingActivities $180.24K USD 2 Qtrs
NET CASH PROVIDED BY OPERATING ACTIVITIES NetCashProvidedByUsedInOperatingActivities $-376.13K USD 2 Qtrs
Proceeds from sales of property and equipment ProceedsFromSaleOfPropertyPlantAndEquipment - USD 2 Qtrs
Proceeds from sales of property and equipment ProceedsFromSaleOfPropertyPlantAndEquipment - USD 2 Qtrs
Purchases of property, plant and equipment PaymentsToAcquirePropertyPlantAndEquipment - USD 2 Qtrs
Purchases of property, plant and equipment PaymentsToAcquirePropertyPlantAndEquipment - USD 2 Qtrs
NET CASH PROVIDED BY INVESTING ACTIVITIES NetCashProvidedByUsedInInvestingActivities - USD 2 Qtrs
NET CASH PROVIDED BY INVESTING ACTIVITIES NetCashProvidedByUsedInInvestingActivities - USD 2 Qtrs
Proceeds from bank lines of credit ProceedsFromLinesOfCredit $3.56M USD 2 Qtrs
Proceeds from bank lines of credit ProceedsFromLinesOfCredit $1.90M USD 2 Qtrs
Repayment of bank lines of credit RepaymentsOfLinesOfCredit $3.71M USD 2 Qtrs
Repayment of bank lines of credit RepaymentsOfLinesOfCredit $1.51M USD 2 Qtrs
Repayment of bank loans RepaymentsOfBankDebt $40.80K USD 2 Qtrs
Repayment of bank loans RepaymentsOfBankDebt $37.19K USD 2 Qtrs
Repayment of loan to third party RepaymentsofThirdPartyDebt $4.94K USD 2 Qtrs
Repayment of loan to third party RepaymentsofThirdPartyDebt - USD 2 Qtrs
Proceeds from advances from related parties ProceedsFromRelatedPartyDebt - USD 2 Qtrs
Proceeds from advances from related parties ProceedsFromRelatedPartyDebt $25.00K USD 2 Qtrs
NET CASH USED IN FINANCING ACTIVITIES NetCashProvidedByUsedInFinancingActivities $378.42K USD 2 Qtrs
NET CASH USED IN FINANCING ACTIVITIES NetCashProvidedByUsedInFinancingActivities $-193.16K USD 2 Qtrs
NET DECREASE IN CASH CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect $2.29K USD 2 Qtrs
NET DECREASE IN CASH CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect $-12.92K USD 2 Qtrs
CASH, beginning of year CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents $176.21K USD Point-in-time
CASH, beginning of year CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents $189.13K USD Point-in-time
CASH, beginning of year CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents $233.30K USD Point-in-time
CASH, beginning of year CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents $235.59K USD Point-in-time
CASH, end of period CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents $176.21K USD Point-in-time
CASH, end of period CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents $189.13K USD Point-in-time
CASH, end of period CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents $233.30K USD Point-in-time
CASH, end of period CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents $235.59K USD Point-in-time
Interest InterestPaidNet $42.61K USD 2 Qtrs
Interest InterestPaidNet $33.91K USD 2 Qtrs
Income taxes IncomeTaxesPaidNet - USD 2 Qtrs
Income taxes IncomeTaxesPaidNet - USD 2 Qtrs
Reclassification of accrued salary to notes payable - long-term ReclassificationOfAccruedSalaryToNotesPayableLongterm $17.43K USD 2 Qtrs
Reclassification of accrued salary to notes payable - long-term ReclassificationOfAccruedSalaryToNotesPayableLongterm - USD 2 Qtrs
Accrued director fees settled with common stock AccruedDirectorFeesSettledWithCommonStock $20.00K USD 2 Qtrs
Accrued director fees settled with common stock AccruedDirectorFeesSettledWithCommonStock $19.00K USD 2 Qtrs
Cash CashAndCashEquivalentsAtCarryingValue $138.30K USD Point-in-time
Cash CashAndCashEquivalentsAtCarryingValue $150.59K USD Point-in-time
Cash CashAndCashEquivalentsAtCarryingValue $176.21K USD Point-in-time
Restricted cash RestrictedCashAndCashEquivalents - USD Point-in-time
Restricted cash RestrictedCashAndCashEquivalents $85.00K USD Point-in-time
Restricted cash RestrictedCashAndCashEquivalents $95.00K USD Point-in-time
Total cash and restricted cash RestrictedCashEquivalents $176.21K USD Point-in-time
Total cash and restricted cash RestrictedCashEquivalents $235.59K USD Point-in-time

Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.

NEWS
Loading article...
NEWS
Loading news...
TRENDING
Loading...