10-Q/A Filing
Filing Information
| Form Type | 10-Q/A |
| Accession Number | 0001493152-21-031848 |
| Period End Date | 20210930 |
| Filing Date | 20211217 |
| Fiscal Year | 2021 |
| Fiscal Period | Q3 |
| XBRL Instance | form10-qa_htm.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
65 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Preferred stock, par value |
PreferredStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Preferred stock, par value |
PreferredStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Preferred stock, shares authorized |
PreferredStockSharesAuthorized
|
10.00M | shares | Point-in-time |
| Preferred stock, shares authorized |
PreferredStockSharesAuthorized
|
10.00M | shares | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$1.63K | USD | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$218.71K | USD | Point-in-time |
| Preferred stock, shares issued |
PreferredStockSharesIssued
|
1.00M | shares | Point-in-time |
| Preferred stock, shares issued |
PreferredStockSharesIssued
|
1.00M | shares | Point-in-time |
| Investments - trading securities |
ShortTermInvestments
|
$37.10K | USD | Point-in-time |
| Preferred stock, shares outstanding |
PreferredStockSharesOutstanding
|
1.00M | shares | Point-in-time |
| Preferred stock, shares outstanding |
PreferredStockSharesOutstanding
|
1.00M | shares | Point-in-time |
| Investments - trading securities |
ShortTermInvestments
|
$91.28K | USD | Point-in-time |
| Total Current Assets |
AssetsCurrent
|
$255.81K | USD | Point-in-time |
| Common stock, par value |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Total Current Assets |
AssetsCurrent
|
$92.91K | USD | Point-in-time |
| Common stock, par value |
CommonStockParOrStatedValuePerShare
|
$0.00 | 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 |
| Property and equipment, net |
PropertyPlantAndEquipmentNet
|
- | USD | Point-in-time |
| Property and equipment, net |
PropertyPlantAndEquipmentNet
|
$7.75K | USD | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
42.72M | shares | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
42.72M | shares | Point-in-time |
| Investments - real estate |
RealEstateInvestments
|
$664.11K | USD | Point-in-time |
| Investments - real estate |
RealEstateInvestments
|
- | USD | Point-in-time |
| Electric Vehicles Inventory |
ElectricVehiclesInventory
|
$27.27K | USD | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
42.72M | shares | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
42.72M | shares | Point-in-time |
| Electric Vehicles Inventory |
ElectricVehiclesInventory
|
- | USD | Point-in-time |
| Entrepreneurship Development |
DevelopmentInProcess
|
- | USD | Point-in-time |
| Entrepreneurship Development |
DevelopmentInProcess
|
$2.97M | USD | Point-in-time |
| Crypto Currency Mining Rigs |
CryptoCurrencyMiningRigs
|
$19.20K | USD | Point-in-time |
| Crypto Currency Mining Rigs |
CryptoCurrencyMiningRigs
|
- | USD | Point-in-time |
| Total assets |
Assets
|
$764.77K | USD | Point-in-time |
| Total assets |
Assets
|
$3.28M | USD | Point-in-time |
| Accrued expenses |
AccruedLiabilitiesCurrent
|
- | USD | Point-in-time |
| Accrued expenses |
AccruedLiabilitiesCurrent
|
$4.54K | USD | Point-in-time |
| Accrued interest |
InterestPayableCurrent
|
$2.81K | USD | Point-in-time |
| Accrued interest |
InterestPayableCurrent
|
$1.60K | USD | Point-in-time |
| Marginal loan payable |
LoansPayableCurrent
|
- | USD | Point-in-time |
| Marginal loan payable |
LoansPayableCurrent
|
$115.00 | USD | Point-in-time |
| Line of credit - related party, current portion |
LinesOfCreditCurrent
|
$10.00K | USD | Point-in-time |
| Line of credit - related party, current portion |
LinesOfCreditCurrent
|
$63.63K | USD | Point-in-time |
| Total Current Liabilities |
LiabilitiesCurrent
|
$71.10K | USD | Point-in-time |
| Total Current Liabilities |
LiabilitiesCurrent
|
$11.60K | USD | Point-in-time |
| Notes payable - net of current portion |
LongTermNotesPayable
|
$903.25K | USD | Point-in-time |
| Notes payable - net of current portion |
LongTermNotesPayable
|
$150.00K | USD | Point-in-time |
| Long term liabilities - related party |
DueToRelatedPartiesNoncurrent
|
$1.38M | USD | Point-in-time |
| Long term liabilities - related party |
DueToRelatedPartiesNoncurrent
|
$540.52K | USD | Point-in-time |
| Total Long-Term Liabilities |
LiabilitiesNoncurrent
|
$690.52K | USD | Point-in-time |
| Total Long-Term Liabilities |
LiabilitiesNoncurrent
|
$2.29M | USD | Point-in-time |
| Total Liabilities |
Liabilities
|
$761.63K | USD | Point-in-time |
| Total Liabilities |
Liabilities
|
$2.30M | USD | Point-in-time |
| Preferred stock, $.001 par value, 10,000,000 shares authorized, 1,000,001 issued and outstanding as at September 30, 2021 and December 31, 2020 respectively. |
PreferredStockValue
|
$1.01K | USD | Point-in-time |
| Preferred stock, $.001 par value, 10,000,000 shares authorized, 1,000,001 issued and outstanding as at September 30, 2021 and December 31, 2020 respectively. |
PreferredStockValue
|
$1.01K | USD | Point-in-time |
| Common Stock, $0.001 par value, 50,000,000 shares authorized, 42,724,687 issued and outstanding as at September 30, 2021 and December 31, 2020, respectively. |
CommonStockValue
|
$42.73K | USD | Point-in-time |
| Common Stock, $0.001 par value, 50,000,000 shares authorized, 42,724,687 issued and outstanding as at September 30, 2021 and December 31, 2020, respectively. |
CommonStockValue
|
$42.73K | USD | Point-in-time |
| Additional paid in capital |
AdditionalPaidInCapital
|
$6.31M | USD | Point-in-time |
| Additional paid in capital |
AdditionalPaidInCapital
|
$6.09M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-5.15M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-6.35M | USD | Point-in-time |
| Minority Interest |
NonControllingInterest
|
$59.00 | USD | Point-in-time |
| Total Stockholders Equity |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$979.19K | USD | Point-in-time |
| Total Stockholders Equity |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
$3.14K | USD | Point-in-time |
| Total Liabilities and Stockholders Equity |
LiabilitiesAndStockholdersEquity
|
$764.77K | USD | Point-in-time |
| Total Liabilities and Stockholders Equity |
LiabilitiesAndStockholdersEquity
|
$3.28M | USD | Point-in-time |
Income Statement
50 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Total Revenue |
RevenueFromContractWithCustomerExcludingAssessedTax
|
$2.00M | USD | 1 Quarter |
| Total Revenue |
RevenueFromContractWithCustomerExcludingAssessedTax
|
$1.47M | USD | 3 Qtrs |
| Total Revenue |
RevenueFromContractWithCustomerExcludingAssessedTax
|
$6.04M | USD | 3 Qtrs |
| Total Revenue |
RevenueFromContractWithCustomerExcludingAssessedTax
|
$29.25K | USD | 1 Quarter |
| Total cost of goods sold |
CostOfGoodsAndServicesSold
|
$1.06M | USD | 1 Quarter |
| Total cost of goods sold |
CostOfGoodsAndServicesSold
|
$10.06K | USD | 1 Quarter |
| Total cost of goods sold |
CostOfGoodsAndServicesSold
|
$1.36M | USD | 3 Qtrs |
| Total cost of goods sold |
CostOfGoodsAndServicesSold
|
$4.86M | USD | 3 Qtrs |
| Gross profit |
GrossProfit
|
$939.63K | USD | 1 Quarter |
| Gross profit |
GrossProfit
|
$1.18M | USD | 3 Qtrs |
| Gross profit |
GrossProfit
|
$19.19K | USD | 1 Quarter |
| Gross profit |
GrossProfit
|
$104.37K | USD | 3 Qtrs |
| General and administrative |
GeneralAndAdministrativeExpense
|
$61.95K | USD | 1 Quarter |
| General and administrative |
GeneralAndAdministrativeExpense
|
$128.08K | USD | 3 Qtrs |
| General and administrative |
GeneralAndAdministrativeExpense
|
$98.35K | USD | 3 Qtrs |
| General and administrative |
GeneralAndAdministrativeExpense
|
$22.27K | USD | 1 Quarter |
| Professional fees |
ProfessionalFees
|
$135.26K | USD | 3 Qtrs |
| Professional fees |
ProfessionalFees
|
$40.56K | USD | 1 Quarter |
| Advertising and promo |
AdvertisingAndPromo
|
$1.77K | USD | 3 Qtrs |
| Advertising and promo |
AdvertisingAndPromo
|
$85.00 | USD | 1 Quarter |
| Interest expense |
InterestExpense
|
$1.59K | USD | 3 Qtrs |
| Interest expense |
InterestExpense
|
$377.00 | USD | 1 Quarter |
| Interest expense |
InterestExpense
|
$463.00 | USD | 3 Qtrs |
| Interest expense |
InterestExpense
|
$1.55K | USD | 1 Quarter |
| Total operating expenses |
OperatingExpenses
|
$129.67K | USD | 3 Qtrs |
| Total operating expenses |
OperatingExpenses
|
$235.85K | USD | 3 Qtrs |
| Total operating expenses |
OperatingExpenses
|
$23.82K | USD | 1 Quarter |
| Total operating expenses |
OperatingExpenses
|
$102.97K | USD | 1 Quarter |
| Income (loss) from operations |
OperatingIncomeLoss
|
$836.66K | USD | 1 Quarter |
| Income (loss) from operations |
OperatingIncomeLoss
|
$946.54K | USD | 3 Qtrs |
| Income (loss) from operations |
OperatingIncomeLoss
|
$-25.31K | USD | 3 Qtrs |
| Income (loss) from operations |
OperatingIncomeLoss
|
$-4.63K | USD | 1 Quarter |
| Dividends |
InvestmentIncomeDividend
|
$62.00 | USD | 3 Qtrs |
| Dividends |
InvestmentIncomeDividend
|
- | USD | 1 Quarter |
| Unrealized gain (loss) |
UnrealizedGainLossOnInvestments
|
$-107.19K | USD | 3 Qtrs |
| Unrealized gain (loss) |
UnrealizedGainLossOnInvestments
|
$-39.36K | USD | 1 Quarter |
| Unrealized gain (loss) |
UnrealizedGainLossOnInvestments
|
$-756.93K | USD | 1 Quarter |
| Unrealized gain (loss) |
UnrealizedGainLossOnInvestments
|
$71.00 | USD | 3 Qtrs |
| Net Income |
NetIncomeLossAvailableToCommonStockholdersBasic
|
$946.68K | USD | 3 Qtrs |
| Net Income |
NetIncomeLossAvailableToCommonStockholdersBasic
|
$79.73K | USD | 1 Quarter |
| Net Income |
NetIncomeLossAvailableToCommonStockholdersBasic
|
$-132.49K | USD | 3 Qtrs |
| Net Income |
NetIncomeLossAvailableToCommonStockholdersBasic
|
$-43.99K | USD | 1 Quarter |
| Earnings (loss) per Share: Basic and Diluted |
EarningsPerShareBasicAndDiluted
|
$-0.00 | USD | 1 Quarter |
| Earnings (loss) per Share: Basic and Diluted |
EarningsPerShareBasicAndDiluted
|
$-0.01 | USD | 3 Qtrs |
| Earnings (loss) per Share: Basic and Diluted |
EarningsPerShareBasicAndDiluted
|
$0.02 | USD | 3 Qtrs |
| Earnings (loss) per Share: Basic and Diluted |
EarningsPerShareBasicAndDiluted
|
$0.00 | USD | 1 Quarter |
| Weighted Average Common Shares Outstanding: Basic and Diluted |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
42.72M | shares | 1 Quarter |
| Weighted Average Common Shares Outstanding: Basic and Diluted |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
27.72M | shares | 3 Qtrs |
| Weighted Average Common Shares Outstanding: Basic and Diluted |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
27.72M | shares | 1 Quarter |
| Weighted Average Common Shares Outstanding: Basic and Diluted |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
42.72M | shares | 3 Qtrs |
Cash Flow Statement
45 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net Income (Loss) |
ProfitLoss
|
$-132.49K | USD | 3 Qtrs |
| Net Income (Loss) |
ProfitLoss
|
$79.73K | USD | 1 Quarter |
| Net Income (Loss) |
ProfitLoss
|
$946.68K | USD | 3 Qtrs |
| Inventory Asset: Trading Securities |
IncreaseDecreaseInInventoryAssetTradingSecurities
|
$-54.11K | USD | 3 Qtrs |
| Inventory Asset: Trading Securities |
IncreaseDecreaseInInventoryAssetTradingSecurities
|
$29.37K | USD | 3 Qtrs |
| Depreciation |
DepreciationOccurredDuringPeriod
|
$6.58K | USD | 3 Qtrs |
| Depreciation |
DepreciationOccurredDuringPeriod
|
- | USD | 3 Qtrs |
| Other Accrued Liabilities |
IncreaseDecreaseInOtherAccruedLiabilities
|
$131.10K | USD | 3 Qtrs |
| Other Accrued Liabilities |
IncreaseDecreaseInOtherAccruedLiabilities
|
$-2.26K | USD | 3 Qtrs |
| Net Cash Flows Used in Operating Activities |
NetCashProvidedByUsedInOperatingActivities
|
$998.53K | USD | 3 Qtrs |
| Net Cash Flows Used in Operating Activities |
NetCashProvidedByUsedInOperatingActivities
|
$-21.40K | USD | 3 Qtrs |
| Entrepreneurship Development |
PaymentsToAcquireInProcessResearchAndDevelopment
|
$2.97M | USD | 3 Qtrs |
| Entrepreneurship Development |
PaymentsToAcquireInProcessResearchAndDevelopment
|
$24.15K | USD | 3 Qtrs |
| Payment for real estate investment |
PaymentsForProceedsFromRealEstateHeldforinvestment
|
$970.15K | USD | 3 Qtrs |
| Payment for real estate investment |
PaymentsForProceedsFromRealEstateHeldforinvestment
|
$-664.11K | USD | 3 Qtrs |
| Crypto Currency Mining Rigs |
PaymentsToAcquireCryptoCurrencyMiningRigs
|
$19.20K | USD | 3 Qtrs |
| Electric Vehicles Inventory- Lingstar |
ElectricVehiclesInventoryLingstar
|
$-27.27K | USD | 3 Qtrs |
| Electric Vehicles Inventory- Lingstar |
ElectricVehiclesInventoryLingstar
|
- | USD | 3 Qtrs |
| Purchase of fixed assets |
PaymentsToAcquirePropertyPlantAndEquipment
|
$19.83K | USD | 3 Qtrs |
| Net Cash Flows from Investing Activities |
NetCashProvidedByUsedInInvestingActivities
|
$-1.01M | USD | 3 Qtrs |
| Net Cash Flows from Investing Activities |
NetCashProvidedByUsedInInvestingActivities
|
$-2.36M | USD | 3 Qtrs |
| Proceeds from notes and marginal loan payable |
ProceedsFromNotesAndMarginalLoanPayable
|
- | USD | 3 Qtrs |
| Proceeds from notes and marginal loan payable |
ProceedsFromNotesAndMarginalLoanPayable
|
$151.22K | USD | 3 Qtrs |
| Line of credit - short term - related party |
ProceedsFromLinesOfCredit
|
$122.43K | USD | 3 Qtrs |
| Line of credit - short term - related party |
ProceedsFromLinesOfCredit
|
$192.67K | USD | 3 Qtrs |
| Long term liabilities - related party |
ProceedsFromLongTermLinesOfCredit
|
$766.72K | USD | 3 Qtrs |
| Long term liabilities - related party |
ProceedsFromLongTermLinesOfCredit
|
$1.38M | USD | 3 Qtrs |
| New Cash Flows from Financing Activities |
NetCashProvidedByUsedInFinancingActivities
|
$1.04M | USD | 3 Qtrs |
| New Cash Flows from Financing Activities |
NetCashProvidedByUsedInFinancingActivities
|
$1.58M | USD | 3 Qtrs |
| Net Change in Cash: |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
$4.84K | USD | 3 Qtrs |
| Net Change in Cash: |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
$217.08K | USD | 3 Qtrs |
| Beginning cash: |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$5.34K | USD | Point-in-time |
| Beginning cash: |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$218.71K | USD | Point-in-time |
| Beginning cash: |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$1.63K | USD | Point-in-time |
| Beginning cash: |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$500.00 | USD | Point-in-time |
| Ending Cash: |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$500.00 | USD | Point-in-time |
| Ending Cash: |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$1.63K | USD | Point-in-time |
| Ending Cash: |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$5.34K | USD | Point-in-time |
| Ending Cash: |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$218.71K | USD | Point-in-time |
| Cash paid for interest |
InterestPaidNet
|
$62.00 | USD | 3 Qtrs |
| Cash paid for interest |
InterestPaidNet
|
$115.00 | USD | 3 Qtrs |
| Cash paid for tax |
IncomeTaxesPaidNet
|
- | USD | 3 Qtrs |
| Cash paid for tax |
IncomeTaxesPaidNet
|
- | USD | 3 Qtrs |
| Shares issued to settle accounts payable |
SharesIssuedToSettleAccountsPayable
|
- | USD | 3 Qtrs |
| Shares issued to settle accruals - related parties |
SharesIssuedToSettleAccrualsRelatedParties
|
- | USD | 3 Qtrs |
Stockholders Equity
19 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Cost of cannabinoid biosciences sold |
CostOfPropertyRepairsAndMaintenance
|
$1.00 | USD | 3 Qtrs |
| Balance |
StockholdersEquity
|
$379.00 | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$3.14K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$979.19K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-1.40M | USD | Point-in-time |
| Restructuring adjustments |
RestructuringAdjustments
|
$1.40M | USD | 2 Qtrs |
| Issuances of common stock |
StockIssuedDuringPeriodValueNewIssues
|
$30.00K | USD | Annual |
| Issuances of common stock |
StockIssuedDuringPeriodValueNewIssues
|
- | USD | 2 Qtrs |
| Issuances of preferred stock |
IssuancesOfPreferredStockDuringThePeriod
|
$379.00 | USD | 2 Qtrs |
| Issuances of preferred stock |
IssuancesOfPreferredStockDuringThePeriod
|
$3.00 | USD | Annual |
| Acquisition of business |
BusinessCombinationOfAcquistitionOfBusiness
|
$55.68K | USD | Annual |
| Minority interest |
MinorityInterestChangeInRedemptionValue
|
$59.00 | USD | Annual |
| Sold Cannabinoid Biosciences for $1 |
StockIssuedDuringPeriodValueIssuedForServices1
|
$29.37K | USD | 3 Qtrs |
| Net income (loss) |
NetIncomeLoss
|
$946.68K | USD | 3 Qtrs |
| Net income (loss) |
NetIncomeLoss
|
$-82.98K | USD | Annual |
| Balance |
StockholdersEquity
|
$979.19K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$379.00 | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$3.14K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-1.40M | USD | Point-in-time |
Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.