XML 17 R3.htm IDEA: XBRL DOCUMENT v3.22.1
STATEMENTS OF PROFIT AND LOSS - USD ($)
3 Months Ended 12 Months Ended
Dec. 31, 2021
Dec. 31, 2021
Dec. 31, 2020
STATEMENTS OF PROFIT AND LOSS      
Net Sales   $ 4,190,709 $ 2,154,777
Net Sales (% Of Change) 94.00% 94.00%  
Cost Of Goods Sold   $ 1,542,657 949,782
Cost Of Goods Sold (% Of Change) 62.00% 62.00%  
Gross Profit   $ 2,648,051 1,204,995
Gross Profit (% Of Change) 120.00% 120.00%  
Expense      
Depreciation Expense   $ 160,117 26,409
Depreciation (% Of Change) 506.00% 506.00%  
Amortization Expense   $ 236,130  
Interest Expense   49,351  
Bad Debt Expense   14,601  
G&a Expense   $ 356,580 227,420
G&a Expense (% Of Change) 57.00% 57.00%  
Payroll Expenses   $ 1,095,524 767,879
Payroll Expnese (% Of Change) 43.00% 43.00%  
Rent Expense   $ 173,968 172,646
Rent Expense (% Of Change) 1.00% 1.00%  
Tax   $ 68  
Total Expense   $ 2,086,339 1,194,354
Total Expense (% Of Change) 75.00% 75.00%  
Other Gain   $ 22,682  
Net Income $ 42,228 $ 584,394 $ 10,641
Net Income (loss) Per Share   $ 0.13 $ 0.00
Weighted Average Shares   4,434,864 4,434,864
Ebitda   $ 1,029,992 $ 129,732