XML 79 R69.htm IDEA: XBRL DOCUMENT v3.22.1
PROFORMA FINANCIAL STATEMENTS (UNAUDITED) (Details) - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Restructuring Cost and Reserve [Line Items]    
Net Sales $ 11,667,579 $ 5,732,734
Gross Profit 4,098,386 1,009,336
Research and development 53,408 310,672
Selling, General and Administrative Expenses 11,341,712 4,011,556
Total Operating expenses 11,395,120 4,322,228
Operating Loss (7,296,734) (3,312,892)
Other (Expense) Income    
Change in Fair Market Value of Warrant Liability 66,862 0
Foregiveness of paycheck protection program loan 296,827 (0)
Other income 24,871 10,936
Loss Before Provision for Income Taxes (7,482,174) (3,301,956)
Benefit from Income Taxes (91,819) 66,854
Net Loss (7,390,355) (3,368,810)
Net Loss attributable to common stockholders:    
Dividends to preferred shareholders 603,750 (0)
Net Loss attributable to common stockholders $ (7,994,105) $ (3,368,810)
Basic and Diluted Loss Per Common Share $ (0.86) $ (0.59)
Weighted Average Shares Outstanding- basic and diluted 9,273,257 5,733,591
Akida [Member]    
Restructuring Cost and Reserve [Line Items]    
Net Sales $ 19,169,612 $ 23,297,450
Cost of Goods Sold 10,619,220 12,425,826
Gross Profit 8,550,392 10,871,624
Research and development 53,408 310,672
Selling, General and Administrative Expenses 17,198,118 10,527,740
Total Operating expenses 17,251,526 10,838,412
Operating Loss (8,701,134) 33,212
Other (Expense) Income    
Change in Fair Market Value of Warrant Liability 66,862
Foregiveness of paycheck protection program loan 296,827
Other income (74,317) 3,719
Total Other Income 289,372 3,719
Loss Before Provision for Income Taxes (8,411,762) 36,961
Benefit from Income Taxes (91,819) 83,601
Net Loss (8,319,943) (46,670)
Net Loss attributable to common stockholders:    
Dividends to preferred shareholders (603,750)
Net Loss attributable to common stockholders $ (8,923,693) $ (46,670)
Basic and Diluted Loss Per Common Share $ (0.91) $ (0.01)
Weighted Average Shares Outstanding- basic and diluted 9,799,627 7,511,385