10-K Filing
Filing Information
| Form Type | 10-K |
| Accession Number | 0001731122-22-000636 |
| Period End Date | 20211231 |
| Filing Date | 20220331 |
| Fiscal Year | 2021 |
| Fiscal Period | FY |
| XBRL Instance | e3661_10-k_htm.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
78 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Preferred stock, shares authorized |
PreferredStockSharesAuthorized
|
10.00M | shares | Point-in-time |
| Preferred stock, shares authorized |
PreferredStockSharesAuthorized
|
10.00M | shares | 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, par value |
PreferredStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$215.57K | USD | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$6.98M | USD | Point-in-time |
| Preferred stock, shares issued |
PreferredStockSharesIssued
|
0.00 | shares | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$891.82K | USD | Point-in-time |
| Preferred stock, shares issued |
PreferredStockSharesIssued
|
10.00M | shares | Point-in-time |
| Preferred stock, shares issued |
PreferredStockSharesIssued
|
0.00 | shares | Point-in-time |
| Accounts receivable |
AccountsReceivableNetCurrent
|
$5.14K | USD | Point-in-time |
| Preferred stock, shares outstanding |
PreferredStockSharesOutstanding
|
0.00 | shares | Point-in-time |
| Preferred stock, shares outstanding |
PreferredStockSharesOutstanding
|
0.00 | shares | Point-in-time |
| Accounts receivable |
AccountsReceivableNetCurrent
|
- | USD | Point-in-time |
| Marketable securities |
MarketableSecuritiesCurrent
|
- | USD | Point-in-time |
| Common stock, shares authorized |
CommonStockSharesAuthorized
|
50.00M | shares | Point-in-time |
| Common stock, shares authorized |
CommonStockSharesAuthorized
|
50.00M | shares | Point-in-time |
| Marketable securities |
MarketableSecuritiesCurrent
|
$3.00M | USD | Point-in-time |
| Inventories |
InventoryNet
|
$936.68K | USD | Point-in-time |
| Common stock, par value |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Inventories |
InventoryNet
|
$1.80M | USD | Point-in-time |
| Common stock, par value |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Common stock, par value |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
4.00M | shares | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
7.00M | shares | Point-in-time |
| Deferred offering costs |
DeferredOfferingCosts
|
- | USD | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
50.00M | shares | Point-in-time |
| Deferred offering costs |
DeferredOfferingCosts
|
$105.50K | USD | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
4.00M | shares | Point-in-time |
| Due from affiliated companies |
DueFromAffiliateCurrent
|
$6.10K | USD | Point-in-time |
| Due from affiliated companies |
DueFromAffiliateCurrent
|
$286.92K | USD | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
7.00M | shares | Point-in-time |
| Prepaid expenses and other current assets |
PrepaidExpenseAndOtherAssetsCurrent
|
$350.00 | USD | Point-in-time |
| Prepaid expenses and other current assets |
PrepaidExpenseAndOtherAssetsCurrent
|
$903.76K | USD | Point-in-time |
| Total Current Assets |
AssetsCurrent
|
$13.07M | USD | Point-in-time |
| Total Current Assets |
AssetsCurrent
|
$1.83M | USD | Point-in-time |
| Marketable securities non current |
MarketableSecuritiesNoncurrent
|
$3.07M | USD | Point-in-time |
| Marketable securities non current |
MarketableSecuritiesNoncurrent
|
- | USD | Point-in-time |
| Property and equipment, net |
PropertyPlantAndEquipmentNet
|
$1.37M | USD | Point-in-time |
| Property and equipment, net |
PropertyPlantAndEquipmentNet
|
$2.88M | USD | Point-in-time |
| Operating lease right of use asset |
OperatingLeaseRightOfUseAsset
|
$1.55M | USD | Point-in-time |
| Operating lease right of use asset |
OperatingLeaseRightOfUseAsset
|
$1.28M | USD | Point-in-time |
| Security deposit |
DepositsAssetsCurrent
|
$25.00K | USD | Point-in-time |
| Security deposit |
DepositsAssetsCurrent
|
$25.00K | USD | Point-in-time |
| Total Assets |
Assets
|
$4.50M | USD | Point-in-time |
| Total Assets |
Assets
|
$20.60M | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$1.20M | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$799.28K | USD | Point-in-time |
| Accrued liabilities |
AccruedLiabilitiesCurrent
|
$456.81K | USD | Point-in-time |
| Accrued liabilities |
AccruedLiabilitiesCurrent
|
$217.94K | USD | Point-in-time |
| Contract liabilities |
ContractWithCustomerLiabilityCurrent
|
$6.78K | USD | Point-in-time |
| Contract liabilities |
ContractWithCustomerLiabilityCurrent
|
$14.10K | USD | Point-in-time |
| Due to affiliated companies |
DueToAffiliateCurrent
|
$120.69K | USD | Point-in-time |
| Due to affiliated companies |
DueToAffiliateCurrent
|
$115.04K | USD | Point-in-time |
| Operating lease right of use liability |
OperatingLeaseLiabilityCurrent
|
$295.37K | USD | Point-in-time |
| Operating lease right of use liability |
OperatingLeaseLiabilityCurrent
|
$368.60K | USD | Point-in-time |
| Total Current Liabilities |
LiabilitiesCurrent
|
$2.16M | USD | Point-in-time |
| Total Current Liabilities |
LiabilitiesCurrent
|
$1.44M | USD | Point-in-time |
| Economic Injury Disaster Loan |
OtherLoansPayableLongTerm
|
$499.90K | USD | Point-in-time |
| Economic Injury Disaster Loan |
OtherLoansPayableLongTerm
|
$499.90K | USD | Point-in-time |
| Operating lease liability noncurrent |
OperatingLeaseLiabilityNoncurrent
|
$1.02M | USD | Point-in-time |
| Operating lease liability noncurrent |
OperatingLeaseLiabilityNoncurrent
|
$1.24M | USD | Point-in-time |
| Total Liabilities |
Liabilities
|
$2.96M | USD | Point-in-time |
| Total Liabilities |
Liabilities
|
$3.90M | USD | Point-in-time |
| Preferred stock: 10,000,000 authorized; $0.001 par value; no shares issued and outstanding |
PreferredStockValue
|
- | USD | Point-in-time |
| Preferred stock: 10,000,000 authorized; $0.001 par value; no shares issued and outstanding |
PreferredStockValue
|
- | USD | Point-in-time |
| Common stock: 50,000,000 authorized; $0.001 par value; 7,000,000 and 4,000,000 shares issued and outstanding, respectively |
CommonStockValue
|
$4.00K | USD | Point-in-time |
| Common stock: 50,000,000 authorized; $0.001 par value; 7,000,000 and 4,000,000 shares issued and outstanding, respectively |
CommonStockValue
|
$7.00K | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$18.71M | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$2.55M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-2.02M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-1.01M | USD | Point-in-time |
| Total Stockholders Equity |
StockholdersEquity
|
$16.70M | USD | Point-in-time |
| Total Stockholders Equity |
StockholdersEquity
|
$1.55M | USD | Point-in-time |
| Total Stockholders Equity |
StockholdersEquity
|
$115.61K | USD | Point-in-time |
| Total Liabilities and Stockholders Equity |
LiabilitiesAndStockholdersEquity
|
$4.50M | USD | Point-in-time |
| Total Liabilities and Stockholders Equity |
LiabilitiesAndStockholdersEquity
|
$20.60M | USD | Point-in-time |
Income Statement
42 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net sales |
Revenues
|
$11.06M | USD | Annual |
| Net sales |
Revenues
|
$15.77M | USD | Annual |
| Cost of products sold |
CostOfRevenue
|
$6.29M | USD | Annual |
| Cost of products sold |
CostOfRevenue
|
$9.50M | USD | Annual |
| Gross profit |
GrossProfit
|
$6.28M | USD | Annual |
| Gross profit |
GrossProfit
|
$4.77M | USD | Annual |
| Selling, general and administrative |
SellingGeneralAndAdministrativeExpense
|
$872.67K | USD | Annual |
| Selling, general and administrative |
SellingGeneralAndAdministrativeExpense
|
$1.73M | USD | Annual |
| Salaries and wages |
SalariesAndWages
|
$5.39M | USD | Annual |
| Salaries and wages |
SalariesAndWages
|
$2.86M | USD | Annual |
| Research and development |
ResearchAndDevelopmentExpense
|
- | USD | Annual |
| Research and development |
ResearchAndDevelopmentExpense
|
$211.11K | USD | Annual |
| Professional fees |
ProfessionalFees
|
$380.93K | USD | Annual |
| Professional fees |
ProfessionalFees
|
$167.30K | USD | Annual |
| Depreciation |
Depreciation
|
$155.73K | USD | Annual |
| Depreciation |
Depreciation
|
$198.52K | USD | Annual |
| Total operating expenses |
OperatingExpenses
|
$7.91M | USD | Annual |
| Total operating expenses |
OperatingExpenses
|
$4.05M | USD | Annual |
| (Loss) from operations |
OperatingIncomeLoss
|
$-1.63M | USD | Annual |
| (Loss) from operations |
OperatingIncomeLoss
|
$720.83K | USD | Annual |
| Other income |
OtherIncome
|
- | USD | Annual |
| Other income |
OtherIncome
|
$538.00 | USD | Annual |
| Interest expense |
InterestIncomeExpenseNet
|
$-178.58K | USD | Annual |
| Interest expense |
InterestIncomeExpenseNet
|
$-136.71K | USD | Annual |
| Loss on disposal of assets |
GainLossOnDispositionOfAssets
|
$-254.60K | USD | Annual |
| Loss on disposal of assets |
GainLossOnDispositionOfAssets
|
$19.33K | USD | Annual |
| Gain from insurance recovery |
GainOnBusinessInterruptionInsuranceRecovery
|
- | USD | Annual |
| Gain from insurance recovery |
GainOnBusinessInterruptionInsuranceRecovery
|
$434.72K | USD | Annual |
| Net change in fair value of marketable securities |
UnrealizedGainLossOnMarketableSecuritiesCostMethodInvestmentsAndOtherInvestments
|
- | USD | Annual |
| Net change in fair value of marketable securities |
UnrealizedGainLossOnMarketableSecuritiesCostMethodInvestmentsAndOtherInvestments
|
$-32.47K | USD | Annual |
| Government grant income |
GovernmentGrantIncome
|
- | USD | Annual |
| Government grant income |
GovernmentGrantIncome
|
$608.22K | USD | Annual |
| Forgiveness of PPP loan |
ForgivenessOfPppLoan
|
- | USD | Annual |
| Forgiveness of PPP loan |
ForgivenessOfPppLoan
|
$609.50K | USD | Annual |
| Total other income |
NonoperatingIncomeExpense
|
$450.24K | USD | Annual |
| Total other income |
NonoperatingIncomeExpense
|
$619.71K | USD | Annual |
| Net (loss) income |
NetIncomeLoss
|
$-1.01M | USD | Annual |
| Net (loss) income |
NetIncomeLoss
|
$1.17M | USD | Annual |
| Basic and dilutive (loss) income per share of common stock |
BasicAndDilutiveLossIncomePerShareOfCommonStock
|
$-0.19 | USD | Annual |
| Basic and dilutive (loss) income per share of common stock |
BasicAndDilutiveLossIncomePerShareOfCommonStock
|
$0.29 | USD | Annual |
| Weighted average number of shares of common stock outstanding |
WeightedAverageNumberOfSharesOfCommonStockOutstanding
|
5.33M | shares | Annual |
| Weighted average number of shares of common stock outstanding |
WeightedAverageNumberOfSharesOfCommonStockOutstanding
|
4.00M | shares | Annual |
Cash Flow Statement
80 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net (loss) income |
NetIncomeLoss
|
$-1.01M | USD | Annual |
| Net (loss) income |
NetIncomeLoss
|
$1.17M | USD | Annual |
| Stock based compensation |
ShareBasedCompensation
|
- | USD | Annual |
| Stock based compensation |
ShareBasedCompensation
|
$309.83K | USD | Annual |
| Impairment loss |
OperatingLeaseImpairmentLoss
|
$50.42K | USD | Annual |
| Impairment loss |
OperatingLeaseImpairmentLoss
|
- | USD | Annual |
| Depreciation and amortization |
DepreciationAndAmortization
|
$155.73K | USD | Annual |
| Depreciation and amortization |
DepreciationAndAmortization
|
$198.52K | USD | Annual |
| Gain (loss) on disposal of asset |
GainLossOnSaleOfPropertyPlantEquipment
|
$19.33K | USD | Annual |
| Gain (loss) on disposal of asset |
GainLossOnSaleOfPropertyPlantEquipment
|
$-224.04K | USD | Annual |
| Gain on government grant |
GainOnGovernmentGrant
|
$608.22K | USD | Annual |
| Gain on government grant |
GainOnGovernmentGrant
|
- | USD | Annual |
| Gain on forgiveness of Paycheck Protection Program loan |
GainOnForgivenessOfPaycheckProtectionProgramLoan
|
$609.50K | USD | Annual |
| Gain on forgiveness of Paycheck Protection Program loan |
GainOnForgivenessOfPaycheckProtectionProgramLoan
|
- | USD | Annual |
| Change of ROU and lease liabilities |
IncreaseDecreaseInOperatingLiabilities
|
$384.79K | USD | Annual |
| Change of ROU and lease liabilities |
IncreaseDecreaseInOperatingLiabilities
|
$307.14K | USD | Annual |
| Net change in fair value of marketable securities |
UnrealizedGainLossOnMarketableSecuritiesCostMethodInvestmentsAndOtherInvestments
|
- | USD | Annual |
| Net change in fair value of marketable securities |
UnrealizedGainLossOnMarketableSecuritiesCostMethodInvestmentsAndOtherInvestments
|
$-32.47K | USD | Annual |
| Accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
- | USD | Annual |
| Accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$5.14K | USD | Annual |
| Inventories |
IncreaseDecreaseInInventories
|
$913.51K | USD | Annual |
| Inventories |
IncreaseDecreaseInInventories
|
$232.52K | USD | Annual |
| Prepaid expenses and other current assets |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
$-11.85K | USD | Annual |
| Prepaid expenses and other current assets |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
$903.41K | USD | Annual |
| Accounts payable |
IncreaseDecreaseInAccountsPayable
|
$-64.36K | USD | Annual |
| Accounts payable |
IncreaseDecreaseInAccountsPayable
|
$401.58K | USD | Annual |
| Accrued liabilities |
IncreaseDecreaseInAccruedLiabilities
|
$-15.11K | USD | Annual |
| Accrued liabilities |
IncreaseDecreaseInAccruedLiabilities
|
$238.88K | USD | Annual |
| Operating lease liabilities |
IncreaseDecreaseInOperatingLeaseLiability
|
$-275.61K | USD | Annual |
| Operating lease liabilities |
IncreaseDecreaseInOperatingLeaseLiability
|
$-354.09K | USD | Annual |
| Contract liabilities |
IncreaseDecreaseInContractWithCustomerLiability
|
$-64.72K | USD | Annual |
| Contract liabilities |
IncreaseDecreaseInContractWithCustomerLiability
|
$7.32K | USD | Annual |
| Net cash (used in) provided operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-1.95M | USD | Annual |
| Net cash (used in) provided operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$364.65K | USD | Annual |
| Security deposit |
PaymentToSecurityDeposit
|
- | USD | Annual |
| Security deposit |
PaymentToSecurityDeposit
|
$25.00K | USD | Annual |
| Proceeds from sale of equipment |
ProceedsFromSaleOfPropertyPlantAndEquipment
|
- | USD | Annual |
| Proceeds from sale of equipment |
ProceedsFromSaleOfPropertyPlantAndEquipment
|
$349.74K | USD | Annual |
| Net purchases of investment in trading marketable securities |
PaymentsToAcquireMarketableSecurities
|
- | USD | Annual |
| Net purchases of investment in trading marketable securities |
PaymentsToAcquireMarketableSecurities
|
$6.10M | USD | Annual |
| Purchase of property and equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
$525.20K | USD | Annual |
| Purchase of property and equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
$1.94M | USD | Annual |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-200.45K | USD | Annual |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-8.04M | USD | Annual |
| Net proceeds from issuance of common stock |
ProceedsFromIssuanceOfCommonStock
|
- | USD | Annual |
| Net proceeds from issuance of common stock |
ProceedsFromIssuanceOfCommonStock
|
$15.85M | USD | Annual |
| Deferred offering cost |
ProceedFromDeferredOfferingCost
|
- | USD | Annual |
| Deferred offering cost |
ProceedFromDeferredOfferingCost
|
$105.50K | USD | Annual |
| Capital contribution from Parent, net |
CapitalContributionFromParentNet
|
$262.16K | USD | Annual |
| Capital contribution from Parent, net |
CapitalContributionFromParentNet
|
- | USD | Annual |
| Proceeds from government grant |
ProceedsFromGovernmentGrant
|
- | USD | Annual |
| Proceeds from government grant |
ProceedsFromGovernmentGrant
|
$608.22K | USD | Annual |
| Proceeds from Paycheck Protection Program loan |
ProceedsFromShortTermDebt
|
$609.50K | USD | Annual |
| Proceeds from Paycheck Protection Program loan |
ProceedsFromShortTermDebt
|
- | USD | Annual |
| Proceeds from EIDL loan |
ProceedsFromLoans
|
- | USD | Annual |
| Proceeds from EIDL loan |
ProceedsFromLoans
|
$499.90K | USD | Annual |
| Repayment of note payable related party |
ProceedsFromRepaymentsOfRelatedPartyDebt
|
- | USD | Annual |
| Repayment of note payable related party |
ProceedsFromRepaymentsOfRelatedPartyDebt
|
$-497.65K | USD | Annual |
| Advances from related parties |
ProceedsFromRelatedPartyDebt
|
$44.63K | USD | Annual |
| Advances from related parties |
ProceedsFromRelatedPartyDebt
|
$90.00K | USD | Annual |
| Repayment to related parties |
RepaymentsOfRelatedPartyDebt
|
$6.10K | USD | Annual |
| Repayment to related parties |
RepaymentsOfRelatedPartyDebt
|
$331.10K | USD | Annual |
| Payment of capital lease obligation |
RepaymentsOfLongTermCapitalLeaseObligations
|
- | USD | Annual |
| Payment of capital lease obligation |
RepaymentsOfLongTermCapitalLeaseObligations
|
$445.76K | USD | Annual |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$512.05K | USD | Annual |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$16.07M | USD | Annual |
| Net change in cash and cash equivalents |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
$6.08M | USD | Annual |
| Net change in cash and cash equivalents |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
$676.24K | USD | Annual |
| Cash at beginning of year |
CashAndCashEquivalentsAtCarryingValue
|
$215.57K | USD | Point-in-time |
| Cash at beginning of year |
CashAndCashEquivalentsAtCarryingValue
|
$6.98M | USD | Point-in-time |
| Cash at beginning of year |
CashAndCashEquivalentsAtCarryingValue
|
$891.82K | USD | Point-in-time |
| Cash and cash equivalents at end of year |
CashAndCashEquivalentsAtCarryingValue
|
$215.57K | USD | Point-in-time |
| Cash and cash equivalents at end of year |
CashAndCashEquivalentsAtCarryingValue
|
$6.98M | USD | Point-in-time |
| Cash and cash equivalents at end of year |
CashAndCashEquivalentsAtCarryingValue
|
$891.82K | USD | Point-in-time |
| Cash paid for income taxes |
IncomeTaxesPaidNet
|
- | USD | Annual |
| Cash paid for income taxes |
IncomeTaxesPaidNet
|
- | USD | Annual |
| Cash paid for interest |
InterestPaidNet
|
$165.19K | USD | Annual |
| Cash paid for interest |
InterestPaidNet
|
$120.60K | USD | Annual |
| Increase in the right-of-use asset and lease liability |
IncreaseInRightofuseAssetAndLeaseLiability
|
$1.59M | USD | Annual |
| Increase in the right-of-use asset and lease liability |
IncreaseInRightofuseAssetAndLeaseLiability
|
$655.73K | USD | Annual |
Stockholders Equity
11 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Beginning balance, value |
StockholdersEquity
|
$16.70M | USD | Point-in-time |
| Beginning balance, value |
StockholdersEquity
|
$1.55M | USD | Point-in-time |
| Beginning balance, value |
StockholdersEquity
|
$115.61K | USD | Point-in-time |
| Common stock issued for cash, net |
StockIssuedDuringPeriodValueNewIssues
|
$15.85M | USD | Annual |
| Stock-based compensation |
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationEmployeeStockPurchaseProgramRequisiteServicePeriodRecognition
|
$309.83K | USD | Annual |
| Capital contribution of advances from parent |
ProceedsFromContributionsFromParent
|
$262.16K | USD | Annual |
| Net loss for the year |
ProfitLoss
|
$-1.01M | USD | Annual |
| Net loss for the year |
ProfitLoss
|
$1.17M | USD | Annual |
| Ending balance, value |
StockholdersEquity
|
$16.70M | USD | Point-in-time |
| Ending balance, value |
StockholdersEquity
|
$1.55M | USD | Point-in-time |
| Ending balance, value |
StockholdersEquity
|
$115.61K | USD | Point-in-time |
Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.