XML 32 R17.htm IDEA: XBRL DOCUMENT v3.21.4
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2021
Dec. 31, 2020
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES    
Inventory

 

 

September 30,

2021

 

 

December 31,

2020

 

Inventory

 

 

 

 

 

 

Equipment Parts Inventory

 

 

706,230

 

 

 

690,069

 

Finished Goods Inventory

 

 

95,603

 

 

 

181,453

 

Sales Demo Inventory

 

 

1,074,240

 

 

 

1,281,564

 

Work in process Inventory

 

 

66,360

 

 

 

19,241

 

Total Inventory

 

 

1,942,433

 

 

 

2,172,327

 

 

 

Dec 31, 20

 

 

Dec 31, 19

 

Inventory

 

 

 

 

 

 

Equipment Parts Inventory

 

 

690,069

 

 

 

0

 

Finished Goods Inventory

 

 

186,463

 

 

 

0

 

Sales Demo Inventory

 

 

1,281,564

 

 

 

495,150

 

Work in process Inventory

 

 

19,241

 

 

 

0

 

Total Inventory

 

 

2,172,327

 

 

 

495,150

 

Estimated useful lives for significant property and equipment    
Intangible assets

Category

 

Economic 

Useful Life

 

Office furniture and fixtures

 

 

3-5 years

 

Machinery and equipment

 

5-7 years

 

 

 

September 30, 2021

 

 

December 31, 2020

 

Fixed Assets:

 

 

 

 

 

 

Accumulated Depreciation

 

 

(746,200)

 

 

(26,409)

Machinery & Equipment

 

 

797,695

 

 

 

794,945

 

Office and Computer Equipment

 

 

8,420

 

 

 

8,420

 

Office Furniture

 

 

31,029

 

 

 

31,029

 

R&D Equipment

 

 

31,053

 

 

 

31,053

 

Vehicles

 

 

9,989

 

 

 

9,989

 

Total

 

 

738,907

 

 

 

849,027

 

Intangible Assets:

 

Useful

Life

 

September 30,

2021

 

 

December 31,

2020

 

Customer Relationships

 

8 years

 

 

191,219

 

 

 

211,000

 

Equipment Design Documentation

 

15 years

 

 

2,541,520

 

 

 

2,675,000

 

Operational Software & Website

 

10 years

 

 

276,678

 

 

 

298,280

 

Total Intangible Assets, net

 

 

 

 

3,011,145

 

 

 

3,184,280

 

Intangible Assets:

 

Useful Life

 

December

2020

 

 

December

2019

 

Customer Relationships

 

8 yrs

 

$211,000

 

 

 

0

 

Equipment Design Documentation

 

15 yrs

 

 

2,675,000

 

 

 

0

 

Operational Software & Website

 

10 yrs

 

 

298,280

 

 

 

0

 

Total Intangible Assets

 

 

 

$3,184,280

 

 

 

0

 

Stock price valuation  

Number of Shares Issued and Outstanding

 

 

29,270,502

 

 

 

29,270,502

 

EBITDA

 

 

1,219,141

 

 

 

 

 

EBITDA Multiple

 

 

7.00

 

 

 

 

 

Free Equity

 

 

 

 

 

 

5,286,620

 

 

 

 

 

 

 

 

 

 

LPC Stock Price Value

 

 

0.29

 

 

 

0.18

 

Liabilities  

 

 

Dec 31, 20

 

 

Dec 31, 19

 

Liabilities

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

Accounts Payable

 

$55,756

 

 

$5,280

 

Deferred Revenue

 

 

779,128

 

 

 

0

 

Lease liability current portion

 

 

181,199

 

 

 

0

 

Sales Tax Liability

 

 

12,665

 

 

 

0

 

Total Current Liabilities

 

 

1,028,749

 

 

 

5,280

 

Long Term Liabilities

 

 

1,169,373

 

 

 

0

 

Total Liabilities

 

$2,198,122

 

 

$5,280

 

Long term liabilities  

Long-Term Liabilities

 

Dec 31, 20

 

 

Dec 31, 19

 

PPP Loan

 

 

198,750

 

 

 

0

 

Lease Liability less Current

 

 

43,855

 

 

 

0

 

Notes Payable

 

 

926,768

 

 

 

0

 

Total Long-Term Liabilities

 

 

1,169,373

 

 

 

0

 

Cash flows provided by (used in) operating, investing and financing activities  

 

 

Year Ended December 31, 

 

 

 

2020

 

 

2019

 

Net cash provided by Operating Activities

 

 

(1,328,899)

 

 

(505,506)

Net cash provided by Investing Activities

 

 

(4,256,015)

 

 

0

 

Net cash provided by Financing Activities

 

 

5,911,628

 

 

 

505,506

 

Working capital  

 

 

Year Ended December 31,

 

 

 

2020

 

 

2019

 

Cash And Cash Equivalents

 

 

326,713

 

 

 

0

 

Working Capital (excluding cash and cash equivalents)

 

 

1,899,674

 

 

 

489,870

 

Total Working Capital

 

 

2,226,387

 

 

 

489,870

 

Summary of ICT asset sales for Laser Photonics Corp stock  

Sales Demo Inventory

 

$786,413

 

Equipment and Furniture: Machinery & Equipment :

 

 

819,136

 

Intangible Assets: Customer relationship Database

 

 

211,000

 

Intangible Assets: Equipment Design Documentation

 

 

2,675,000

 

Intangible Assets: Operational Software & Website

 

 

294,560

 

Total non-cash asset purchase

 

$4,786,109

 

 

 

 

 

 

Stock issued for purchase of assets from ICT Investments (at par)

 

$266,092

 

Additional paid in capital

 

 

4,520,018

 

Total non-cash consideration

 

$4,786,109

 

Long term liabilities

 

 

For the three

months ended

 

 

For the nine

months ended

 

 

For the three

months ended

 

 

For the nine

months ended

 

 

 

September 30,
2021

 

 

September 30,
2021

 

 

September 30,
2020

 

 

September 30,
2020

 

Product Sales

 

$1,075,494

 

 

$2,936,306

 

 

$588,902

 

 

$1,259,162

 

Service revenue/other

 

 

23,097

 

 

 

52,802

 

 

 

18,785

 

 

 

86,301

 

Net revenue

 

$1,098,591

 

 

$2,989,108

 

 

$607,687

 

 

$1,345,463