10-Q Filing
Filing Information
| Form Type | 10-Q |
| Accession Number | 0001731122-22-000883 |
| Period End Date | 20220331 |
| Filing Date | 20220512 |
| Fiscal Year | 2022 |
| Fiscal Period | Q1 |
| XBRL Instance | e3765_10-q_htm.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
76 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 |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$6.98M | USD | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$891.82K | USD | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$5.06M | USD | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$1.10M | USD | Point-in-time |
| Preferred stock, shares issued |
PreferredStockSharesIssued
|
0.00 | 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
|
$5.02K | 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-current |
MarketableSecuritiesCurrent
|
$3.00M | USD | Point-in-time |
| Marketable securities-current |
MarketableSecuritiesCurrent
|
$3.00M | USD | Point-in-time |
| Common stock, par value |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Inventories |
InventoryNet
|
$3.21M | 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, shares issued |
CommonStockSharesIssued
|
7.00M | shares | Point-in-time |
| Deferred offering costs |
DeferredOfferingCosts
|
$221.89K | USD | Point-in-time |
| Deferred offering costs |
DeferredOfferingCosts
|
$105.50K | USD | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
7.00M | shares | Point-in-time |
| Due from affiliated companies |
DueFromAffiliateCurrent
|
$286.92K | 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 |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
7.00M | shares | Point-in-time |
| Prepaid expenses and other current assets |
PrepaidExpenseAndOtherAssetsCurrent
|
$903.76K | USD | Point-in-time |
| Prepaid expenses and other current assets |
PrepaidExpenseAndOtherAssetsCurrent
|
$819.87K | USD | Point-in-time |
| Total Current Assets |
AssetsCurrent
|
$12.61M | USD | Point-in-time |
| Total Current Assets |
AssetsCurrent
|
$13.07M | USD | Point-in-time |
| Marketable securities - non current |
MarketableSecuritiesNoncurrent
|
$3.07M | USD | Point-in-time |
| Marketable securities - non current |
MarketableSecuritiesNoncurrent
|
$2.98M | USD | Point-in-time |
| Property and equipment, net |
PropertyPlantAndEquipmentNet
|
$2.88M | USD | Point-in-time |
| Property and equipment, net |
PropertyPlantAndEquipmentNet
|
$3.43M | USD | Point-in-time |
| Operating lease right of use asset |
OperatingLeaseRightOfUseAsset
|
$1.55M | USD | Point-in-time |
| Operating lease right of use asset |
OperatingLeaseRightOfUseAsset
|
$1.46M | 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
|
$20.50M | USD | Point-in-time |
| Total Assets |
Assets
|
$20.60M | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$1.97M | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$1.20M | USD | Point-in-time |
| Accrued liabilities |
AccruedLiabilitiesCurrent
|
$660.04K | USD | Point-in-time |
| Accrued liabilities |
AccruedLiabilitiesCurrent
|
$456.81K | USD | Point-in-time |
| Contract liability |
ContractWithCustomerLiabilityCurrent
|
$14.10K | USD | Point-in-time |
| Contract liability |
ContractWithCustomerLiabilityCurrent
|
$200.00 | USD | Point-in-time |
| Due to affiliated companies |
DueToAffiliateCurrent
|
$115.04K | USD | Point-in-time |
| Due to affiliated companies |
DueToAffiliateCurrent
|
$115.04K | USD | Point-in-time |
| Operating lease right of use liability |
OperatingLeaseLiabilityCurrent
|
$368.60K | USD | Point-in-time |
| Operating lease right of use liability |
OperatingLeaseLiabilityCurrent
|
$377.86K | USD | Point-in-time |
| Total Current Liabilities |
LiabilitiesCurrent
|
$3.12M | USD | Point-in-time |
| Total Current Liabilities |
LiabilitiesCurrent
|
$2.16M | 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
|
$1.24M | USD | Point-in-time |
| Operating lease liability - noncurrent |
OperatingLeaseLiabilityNoncurrent
|
$1.15M | USD | Point-in-time |
| Total Liabilities |
Liabilities
|
$3.90M | USD | Point-in-time |
| Total Liabilities |
Liabilities
|
$4.77M | 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 7,000,000 shares issued and outstanding, respectively |
CommonStockValue
|
$7.00K | USD | Point-in-time |
| Common stock: 50,000,000 authorized; $0.001 par value; 7,000,000 and 7,000,000 shares issued and outstanding, respectively |
CommonStockValue
|
$7.00K | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$18.94M | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$18.71M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-2.02M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-3.21M | USD | Point-in-time |
| Total stockholders equity |
StockholdersEquity
|
$1.55M | USD | Point-in-time |
| Total stockholders equity |
StockholdersEquity
|
$15.73M | USD | Point-in-time |
| Total stockholders equity |
StockholdersEquity
|
$16.70M | USD | Point-in-time |
| Total stockholders equity |
StockholdersEquity
|
$1.68M | USD | Point-in-time |
| Total Liabilities and Stockholders Equity |
LiabilitiesAndStockholdersEquity
|
$20.60M | USD | Point-in-time |
| Total Liabilities and Stockholders Equity |
LiabilitiesAndStockholdersEquity
|
$20.50M | USD | Point-in-time |
Income Statement
38 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net sales |
Revenues
|
$3.21M | USD | 1 Quarter |
| Net sales |
Revenues
|
$5.89M | USD | 1 Quarter |
| Cost of products sold |
CostOfRevenue
|
$3.45M | USD | 1 Quarter |
| Cost of products sold |
CostOfRevenue
|
$1.72M | USD | 1 Quarter |
| Gross profit |
GrossProfit
|
$1.49M | USD | 1 Quarter |
| Gross profit |
GrossProfit
|
$2.43M | USD | 1 Quarter |
| Selling, general and administrative |
SellingGeneralAndAdministrativeExpense
|
$682.32K | USD | 1 Quarter |
| Selling, general and administrative |
SellingGeneralAndAdministrativeExpense
|
$299.43K | USD | 1 Quarter |
| Salaries and wages |
SalariesAndWages
|
$2.25M | USD | 1 Quarter |
| Salaries and wages |
SalariesAndWages
|
$928.17K | USD | 1 Quarter |
| Professional fees |
ProfessionalFees
|
$244.74K | USD | 1 Quarter |
| Professional fees |
ProfessionalFees
|
$59.03K | USD | 1 Quarter |
| Depreciation |
Depreciation
|
$80.09K | USD | 1 Quarter |
| Depreciation |
Depreciation
|
$46.52K | USD | 1 Quarter |
| Research and design |
ResearchAndDevelopmentExpense
|
$221.54K | USD | 1 Quarter |
| Research and design |
ResearchAndDevelopmentExpense
|
- | USD | 1 Quarter |
| Total operating expenses |
OperatingExpenses
|
$1.33M | USD | 1 Quarter |
| Total operating expenses |
OperatingExpenses
|
$3.48M | USD | 1 Quarter |
| (Loss) income from operations |
OperatingIncomeLoss
|
$-1.05M | USD | 1 Quarter |
| (Loss) income from operations |
OperatingIncomeLoss
|
$154.76K | USD | 1 Quarter |
| Other income |
OtherIncome
|
- | USD | 1 Quarter |
| Other income |
OtherIncome
|
$598.00 | USD | 1 Quarter |
| Interest expense |
InterestIncomeExpenseNet
|
$-17.71K | USD | 1 Quarter |
| Interest expense |
InterestIncomeExpenseNet
|
$-39.84K | USD | 1 Quarter |
| Interest income |
InterestAndOtherIncome
|
- | USD | 1 Quarter |
| Interest income |
InterestAndOtherIncome
|
$24.00 | USD | 1 Quarter |
| Loss on disposal of assets |
GainLossOnDispositionOfAssets
|
$-5.10K | USD | 1 Quarter |
| Loss on disposal of assets |
GainLossOnDispositionOfAssets
|
$-18.41K | USD | 1 Quarter |
| Net change in fair value of marketable securities |
UnrealizedGainLossOnMarketableSecuritiesCostMethodInvestmentsAndOtherInvestments
|
- | USD | 1 Quarter |
| Net change in fair value of marketable securities |
UnrealizedGainLossOnMarketableSecuritiesCostMethodInvestmentsAndOtherInvestments
|
$-85.54K | USD | 1 Quarter |
| Total other expenses |
NonoperatingIncomeExpense
|
$-22.81K | USD | 1 Quarter |
| Total other expenses |
NonoperatingIncomeExpense
|
$-143.16K | USD | 1 Quarter |
| Net (loss) income |
NetIncomeLoss
|
$131.95K | USD | 1 Quarter |
| Net (loss) income |
NetIncomeLoss
|
$-1.19M | USD | 1 Quarter |
| Basic and dilutive (loss) income per share of common stock |
BasicAndDilutiveLossIncomePerShareOfCommonStock
|
$0.03 | USD | 1 Quarter |
| Basic and dilutive (loss) income per share of common stock |
BasicAndDilutiveLossIncomePerShareOfCommonStock
|
$-0.17 | USD | 1 Quarter |
| Weighted average number of shares of common stock outstanding |
WeightedAverageNumberOfSharesOfCommonStockOutstanding
|
4.00M | shares | 1 Quarter |
| Weighted average number of shares of common stock outstanding |
WeightedAverageNumberOfSharesOfCommonStockOutstanding
|
7.00M | shares | 1 Quarter |
Cash Flow Statement
62 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net (loss) income |
NetIncomeLoss
|
$131.95K | USD | 1 Quarter |
| Net (loss) income |
NetIncomeLoss
|
$-1.19M | USD | 1 Quarter |
| Stock based compensation |
ShareBasedCompensation
|
- | USD | 1 Quarter |
| Stock based compensation |
ShareBasedCompensation
|
$224.83K | USD | 1 Quarter |
| Depreciation and amortization |
DepreciationAndAmortization
|
$80.09K | USD | 1 Quarter |
| Depreciation and amortization |
DepreciationAndAmortization
|
$46.52K | USD | 1 Quarter |
| Loss on disposal of asset |
GainLossOnSaleOfPropertyPlantEquipment
|
$-5.10K | USD | 1 Quarter |
| Loss on disposal of asset |
GainLossOnSaleOfPropertyPlantEquipment
|
$-18.41K | USD | 1 Quarter |
| Change of right-of-use asset and lease liabilities |
IncreaseDecreaseInOperatingLiabilities
|
$96.52K | USD | 1 Quarter |
| Change of right-of-use asset and lease liabilities |
IncreaseDecreaseInOperatingLiabilities
|
$93.11K | USD | 1 Quarter |
| Net change in fair value of marketable securities |
UnrealizedGainLossOnMarketableSecuritiesCostMethodInvestmentsAndOtherInvestments
|
- | USD | 1 Quarter |
| Net change in fair value of marketable securities |
UnrealizedGainLossOnMarketableSecuritiesCostMethodInvestmentsAndOtherInvestments
|
$-85.54K | USD | 1 Quarter |
| Accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$-118.00 | USD | 1 Quarter |
| Accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$85.56K | USD | 1 Quarter |
| Inventories |
IncreaseDecreaseInInventories
|
$315.13K | USD | 1 Quarter |
| Inventories |
IncreaseDecreaseInInventories
|
$1.41M | USD | 1 Quarter |
| Prepaid expenses and other current assets |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
$1.45K | USD | 1 Quarter |
| Prepaid expenses and other current assets |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
$-83.89K | USD | 1 Quarter |
| Accounts payable |
IncreaseDecreaseInAccountsPayable
|
$129.92K | USD | 1 Quarter |
| Accounts payable |
IncreaseDecreaseInAccountsPayable
|
$768.63K | USD | 1 Quarter |
| Accrued liabilities |
IncreaseDecreaseInAccruedLiabilities
|
$71.32K | USD | 1 Quarter |
| Accrued liabilities |
IncreaseDecreaseInAccruedLiabilities
|
$203.22K | USD | 1 Quarter |
| Operating lease liabilities |
IncreaseDecreaseInOperatingLeaseLiability
|
$-88.85K | USD | 1 Quarter |
| Operating lease liabilities |
IncreaseDecreaseInOperatingLeaseLiability
|
$-88.88K | USD | 1 Quarter |
| Contract liabilities |
IncreaseDecreaseInContractWithCustomerLiability
|
$199.55K | USD | 1 Quarter |
| Contract liabilities |
IncreaseDecreaseInContractWithCustomerLiability
|
$-13.90K | USD | 1 Quarter |
| Net cash (used in) provided by operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$189.90K | USD | 1 Quarter |
| Net cash (used in) provided by operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-1.15M | USD | 1 Quarter |
| Net purchases of investment in trading marketable securities |
ProceedsFromSaleAndMaturityOfMarketableSecurities
|
$516.00 | USD | 1 Quarter |
| Net purchases of investment in trading marketable securities |
ProceedsFromSaleAndMaturityOfMarketableSecurities
|
- | USD | 1 Quarter |
| Proceeds from sale of property and equipment |
ProceedsFromSaleOfPropertyPlantAndEquipment
|
- | USD | 1 Quarter |
| Proceeds from sale of property and equipment |
ProceedsFromSaleOfPropertyPlantAndEquipment
|
$80.00K | USD | 1 Quarter |
| Purchase of property and equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
$443.25K | USD | 1 Quarter |
| Purchase of property and equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
$728.37K | USD | 1 Quarter |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-647.86K | USD | 1 Quarter |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-443.25K | USD | 1 Quarter |
| Deferred offering cost |
DeferredFinanceCostsOwnshareLendingArrangementIssuanceCostsAdjustment
|
$131.00K | USD | 1 Quarter |
| Deferred offering cost |
DeferredFinanceCostsOwnshareLendingArrangementIssuanceCostsAdjustment
|
$116.39K | USD | 1 Quarter |
| Proceeds from Paycheck Protection Program loan |
ProceedsFromShortTermDebt
|
- | USD | 1 Quarter |
| Proceeds from Paycheck Protection Program loan |
ProceedsFromShortTermDebt
|
$608.22K | USD | 1 Quarter |
| Advances from related parties |
ProceedsFromRelatedPartyDebt
|
$24.30K | USD | 1 Quarter |
| Advances from related parties |
ProceedsFromRelatedPartyDebt
|
- | USD | 1 Quarter |
| Repayment to related parties |
RepaymentsOfRelatedPartyDebt
|
- | USD | 1 Quarter |
| Repayment to related parties |
RepaymentsOfRelatedPartyDebt
|
$43.66K | USD | 1 Quarter |
| Net cash (used in) provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$-116.39K | USD | 1 Quarter |
| Net cash (used in) provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$457.87K | USD | 1 Quarter |
| Net change in cash and cash equivalents |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
$204.51K | USD | 1 Quarter |
| Net change in cash and cash equivalents |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
$-1.91M | USD | 1 Quarter |
| Cash at beginning of period |
CashAndCashEquivalentsAtCarryingValue
|
$6.98M | USD | Point-in-time |
| Cash at beginning of period |
CashAndCashEquivalentsAtCarryingValue
|
$891.82K | USD | Point-in-time |
| Cash at beginning of period |
CashAndCashEquivalentsAtCarryingValue
|
$5.06M | USD | Point-in-time |
| Cash at beginning of period |
CashAndCashEquivalentsAtCarryingValue
|
$1.10M | USD | Point-in-time |
| Cash and cash equivalents at end of period |
CashAndCashEquivalentsAtCarryingValue
|
$6.98M | USD | Point-in-time |
| Cash and cash equivalents at end of period |
CashAndCashEquivalentsAtCarryingValue
|
$891.82K | USD | Point-in-time |
| Cash and cash equivalents at end of period |
CashAndCashEquivalentsAtCarryingValue
|
$5.06M | USD | Point-in-time |
| Cash and cash equivalents at end of period |
CashAndCashEquivalentsAtCarryingValue
|
$1.10M | USD | Point-in-time |
| Cash paid for income taxes |
IncomeTaxesPaidNet
|
- | USD | 1 Quarter |
| Cash paid for income taxes |
IncomeTaxesPaidNet
|
- | USD | 1 Quarter |
| Cash paid for interest |
InterestPaidNet
|
$38.65K | USD | 1 Quarter |
| Cash paid for interest |
InterestPaidNet
|
$79.13K | USD | 1 Quarter |
| Increase in the right-of-use asset and lease liability |
IncreaseInRightofuseAssetAndLeaseLiability
|
- | USD | 1 Quarter |
| Increase in the right-of-use asset and lease liability |
IncreaseInRightofuseAssetAndLeaseLiability
|
$655.73K | USD | 1 Quarter |
Stockholders Equity
11 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Beginning balance, value |
StockholdersEquity
|
$1.55M | USD | Point-in-time |
| Beginning balance, value |
StockholdersEquity
|
$15.73M | USD | Point-in-time |
| Beginning balance, value |
StockholdersEquity
|
$16.70M | USD | Point-in-time |
| Beginning balance, value |
StockholdersEquity
|
$1.68M | USD | Point-in-time |
| Stock-based compensation |
StockIssuedDuringPeriodValueShareBasedCompensation
|
$224.83K | USD | 1 Quarter |
| Net loss for the period |
ProfitLoss
|
$-1.19M | USD | 1 Quarter |
| Net loss for the period |
ProfitLoss
|
$131.95K | USD | 1 Quarter |
| Ending balance, value |
StockholdersEquity
|
$1.55M | USD | Point-in-time |
| Ending balance, value |
StockholdersEquity
|
$15.73M | USD | Point-in-time |
| Ending balance, value |
StockholdersEquity
|
$16.70M | USD | Point-in-time |
| Ending balance, value |
StockholdersEquity
|
$1.68M | USD | Point-in-time |
Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.