10-Q Filing
Filing Information
| Form Type | 10-Q |
| Accession Number | 0001493152-22-015278 |
| Period End Date | 20220331 |
| Filing Date | 20220527 |
| Fiscal Year | 2022 |
| Fiscal Period | Q1 |
| XBRL Instance | form10-q_htm.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
70 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Preferred stock, par value |
PreferredStockParOrStatedValuePerShare
|
$0.50 | USD | Point-in-time |
| Preferred stock, par value |
PreferredStockParOrStatedValuePerShare
|
- | USD | Point-in-time |
| Preferred stock, par value |
PreferredStockParOrStatedValuePerShare
|
- | USD | Point-in-time |
| Preferred stock, shares authorized |
PreferredStockSharesAuthorized
|
20.00M | shares | Point-in-time |
| Preferred stock, shares authorized |
PreferredStockSharesAuthorized
|
20.00M | shares | 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 |
| Cash |
Cash
|
$21.00 | USD | Point-in-time |
| Cash |
Cash
|
- | USD | Point-in-time |
| Total Current Assets |
AssetsCurrent
|
$21.00 | USD | Point-in-time |
| Total Current Assets |
AssetsCurrent
|
- | 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 |
| Common stock, par value |
CommonStockParOrStatedValuePerShare
|
- | USD | Point-in-time |
| Property and equipment - net |
PropertyPlantAndEquipmentNet
|
$6.92K | USD | Point-in-time |
| Property and equipment - net |
PropertyPlantAndEquipmentNet
|
$8.52K | USD | Point-in-time |
| Common stock, par value |
CommonStockParOrStatedValuePerShare
|
- | USD | Point-in-time |
| Common stock, shares authorized |
CommonStockSharesAuthorized
|
500.00M | shares | Point-in-time |
| Common stock, shares authorized |
CommonStockSharesAuthorized
|
500.00M | shares | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
91.16M | shares | Point-in-time |
| Equity-method investment |
EquityMethodInvestments
|
$9.29M | USD | Point-in-time |
| Equity-method investment |
EquityMethodInvestments
|
$9.79M | USD | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
91.16M | shares | Point-in-time |
| Deposit on stock purchase agreement related party |
DepositsAssetsNoncurrent
|
$100.00K | USD | Point-in-time |
| Deposit on stock purchase agreement related party |
DepositsAssetsNoncurrent
|
$195.00K | USD | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
91.16M | shares | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
91.16M | shares | Point-in-time |
| Total Other Assets |
OtherAssets
|
$9.39M | USD | Point-in-time |
| Total Other Assets |
OtherAssets
|
$9.99M | USD | Point-in-time |
| Total Assets |
Assets
|
$9.40M | USD | Point-in-time |
| Total Assets |
Assets
|
$9.99M | USD | Point-in-time |
| Accounts payable and accrued liabilities |
AccountsPayableAndAccruedLiabilitiesCurrent
|
$715.55K | USD | Point-in-time |
| Accounts payable and accrued liabilities |
AccountsPayableAndAccruedLiabilitiesCurrent
|
$714.42K | USD | Point-in-time |
| Accounts payable - related party |
AccountsPayableAndAccruedLiabilitiesRelatedPartyCurrent
|
$20.73K | USD | Point-in-time |
| Accounts payable - related party |
AccountsPayableAndAccruedLiabilitiesRelatedPartyCurrent
|
$16.50K | USD | Point-in-time |
| Accrued interest payable |
InterestPayableCurrent
|
$6.77K | USD | Point-in-time |
| Accrued interest payable |
InterestPayableCurrent
|
$6.77K | USD | Point-in-time |
| Settlement payable-related party |
SettlementPayableRelatedPartyCurrent
|
$615.00K | USD | Point-in-time |
| Settlement payable-related party |
SettlementPayableRelatedPartyCurrent
|
$615.00K | USD | Point-in-time |
| Due to affiliates |
DueToAffiliateCurrent
|
$529.95K | USD | Point-in-time |
| Due to affiliates |
DueToAffiliateCurrent
|
$623.23K | USD | Point-in-time |
| Notes payable-related party |
NotesPayableRelatedPartiesClassifiedCurrent
|
$912.87K | USD | Point-in-time |
| Notes payable-related party |
NotesPayableRelatedPartiesClassifiedCurrent
|
$886.92K | USD | Point-in-time |
| Note payable |
NotesPayableCurrent
|
$19.84K | USD | Point-in-time |
| Note payable |
NotesPayableCurrent
|
$19.84K | USD | Point-in-time |
| Advances on agreements |
AdvanceOnAgreementsCurrent
|
$169.00K | USD | Point-in-time |
| Advances on agreements |
AdvanceOnAgreementsCurrent
|
$169.00K | USD | Point-in-time |
| Contingent liabilities |
LossContingencyAccrualCarryingValueCurrent
|
$105.52K | USD | Point-in-time |
| Contingent liabilities |
LossContingencyAccrualCarryingValueCurrent
|
$105.52K | USD | Point-in-time |
| Total Current Liabilities |
LiabilitiesCurrent
|
$3.07M | USD | Point-in-time |
| Total Current Liabilities |
LiabilitiesCurrent
|
$3.19M | USD | Point-in-time |
| Total Liabilities |
Liabilities
|
$3.19M | USD | Point-in-time |
| Total Liabilities |
Liabilities
|
$3.07M | USD | Point-in-time |
| Commitments and contingencies (note 12) |
CommitmentsAndContingencies
|
- | USD | Point-in-time |
| Preferred stock, value |
PreferredStockValue
|
- | USD | Point-in-time |
| Preferred stock, value |
PreferredStockValue
|
- | USD | Point-in-time |
| Common stock, $0.0000001 par value, 500,000,000 shares authorized, 91,163,569 shares issued and outstanding as of March 31, 2022, and December 30, 2021, respectively |
CommonStockValue
|
$9.00 | USD | Point-in-time |
| Common stock, $0.0000001 par value, 500,000,000 shares authorized, 91,163,569 shares issued and outstanding as of March 31, 2022, and December 30, 2021, respectively |
CommonStockValue
|
$9.00 | USD | Point-in-time |
| Subscription received shares to be issued |
CommonStockShareSubscribedButUnissuedSubscriptionsReceivables
|
$100.00K | USD | Point-in-time |
| Subscription received shares to be issued |
CommonStockShareSubscribedButUnissuedSubscriptionsReceivables
|
- | USD | Point-in-time |
| Additional paid-in-capital |
AdditionalPaidInCapital
|
$22.00M | USD | Point-in-time |
| Additional paid-in-capital |
AdditionalPaidInCapital
|
$22.00M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-15.30M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-15.67M | USD | Point-in-time |
| Total Stockholders Equity |
StockholdersEquity
|
$6.47M | USD | Point-in-time |
| Total Stockholders Equity |
StockholdersEquity
|
$6.81M | USD | Point-in-time |
| Total Stockholders Equity |
StockholdersEquity
|
$6.73M | USD | Point-in-time |
| Total Stockholders Equity |
StockholdersEquity
|
$6.33M | USD | Point-in-time |
| Total Liabilities and Stockholders Equity |
LiabilitiesAndStockholdersEquity
|
$9.99M | USD | Point-in-time |
| Total Liabilities and Stockholders Equity |
LiabilitiesAndStockholdersEquity
|
$9.40M | USD | Point-in-time |
Income Statement
24 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Revenue |
RevenueFromContractWithCustomerExcludingAssessedTax
|
- | USD | 1 Quarter |
| Revenue |
RevenueFromContractWithCustomerExcludingAssessedTax
|
- | USD | 1 Quarter |
| General and administrative |
GeneralAndAdministrativeExpense
|
$124.70K | USD | 1 Quarter |
| General and administrative |
GeneralAndAdministrativeExpense
|
$127.32K | USD | 1 Quarter |
| Depreciation |
Depreciation
|
$1.60K | USD | 1 Quarter |
| Depreciation |
Depreciation
|
$1.54K | USD | 1 Quarter |
| Total Operating Expenses |
OperatingExpenses
|
$126.24K | USD | 1 Quarter |
| Total Operating Expenses |
OperatingExpenses
|
$128.92K | USD | 1 Quarter |
| Operating loss |
OperatingIncomeLoss
|
$-128.92K | USD | 1 Quarter |
| Operating loss |
OperatingIncomeLoss
|
$-126.24K | USD | 1 Quarter |
| Income (loss) from equity-method investment |
GainLossOnInvestments
|
$-283.19K | USD | 1 Quarter |
| Income (loss) from equity-method investment |
GainLossOnInvestments
|
$504.14K | USD | 1 Quarter |
| Total Other Income (Expense) |
OtherNonoperatingIncomeExpense
|
$-283.19K | USD | 1 Quarter |
| Total Other Income (Expense) |
OtherNonoperatingIncomeExpense
|
$504.14K | USD | 1 Quarter |
| Income (Loss) from operations before taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$375.21K | USD | 1 Quarter |
| Income (Loss) from operations before taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$-409.43K | USD | 1 Quarter |
| Provision for income taxes |
IncomeTaxExpenseBenefit
|
- | USD | 1 Quarter |
| Provision for income taxes |
IncomeTaxExpenseBenefit
|
- | USD | 1 Quarter |
| Net Income (Loss) |
NetIncomeLoss
|
$-409.43K | USD | 1 Quarter |
| Net Income (Loss) |
NetIncomeLoss
|
$375.21K | USD | 1 Quarter |
| Net Income (Loss) Per Share Basic and Diluted |
EarningsPerShareBasic
|
- | USD | 1 Quarter |
| Net Income (Loss) Per Share Basic and Diluted |
EarningsPerShareBasic
|
- | USD | 1 Quarter |
| Weighted Average Common Shares Basic and Diluted |
WeightedAverageNumberOfSharesOutstandingBasic
|
91.16M | shares | 1 Quarter |
| Weighted Average Common Shares Basic and Diluted |
WeightedAverageNumberOfSharesOutstandingBasic
|
88.46M | shares | 1 Quarter |
Cash Flow Statement
40 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net income (loss) |
NetIncomeLoss
|
$-409.43K | USD | 1 Quarter |
| Net income (loss) |
NetIncomeLoss
|
$375.21K | USD | 1 Quarter |
| Depreciation |
Depreciation
|
$1.60K | USD | 1 Quarter |
| Depreciation |
Depreciation
|
$1.54K | USD | 1 Quarter |
| Loss (income) from equity-method investment |
IncomeLossFromEquityMethodInvestments
|
$504.14K | USD | 1 Quarter |
| Loss (income) from equity-method investment |
IncomeLossFromEquityMethodInvestments
|
$-283.19K | USD | 1 Quarter |
| Accounts payable and accrued liabilities |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$26.18K | USD | 1 Quarter |
| Accounts payable and accrued liabilities |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$-36.19K | USD | 1 Quarter |
| Accounts payable related party |
IncreaseDecreaseInDueToRelatedPartiesCurrent
|
$4.23K | USD | 1 Quarter |
| Accounts payable related party |
IncreaseDecreaseInDueToRelatedPartiesCurrent
|
$50.98K | USD | 1 Quarter |
| Due to affiliates |
IncreaseDecreaseInDueToAffiliates
|
$93.28K | USD | 1 Quarter |
| Due to affiliates |
IncreaseDecreaseInDueToAffiliates
|
$40.58K | USD | 1 Quarter |
| Net cash used in operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-69.33K | USD | 1 Quarter |
| Net cash used in operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-3.63K | USD | 1 Quarter |
| Deposit on stock purchase agreement |
DepositInStockPurchaseAgreement
|
- | USD | 1 Quarter |
| Deposit on stock purchase agreement |
DepositInStockPurchaseAgreement
|
$95.00K | USD | 1 Quarter |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-95.00K | USD | 1 Quarter |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
- | USD | 1 Quarter |
| Proceeds for stock subscription received |
ProceedsFromStockSubscriptionReceived
|
$147.00K | USD | 1 Quarter |
| Proceeds for stock subscription received |
ProceedsFromStockSubscriptionReceived
|
$100.00K | USD | 1 Quarter |
| Proceeds from related party notes payable |
ProceedsFromRelatedPartyDebt
|
$2.65K | USD | 1 Quarter |
| Proceeds from related party notes payable |
ProceedsFromRelatedPartyDebt
|
$9.23K | USD | 1 Quarter |
| Repayments of related party notes payable |
RepaymentsOfRelatedPartyDebt
|
$4.00K | USD | 1 Quarter |
| Repayments of related party notes payable |
RepaymentsOfRelatedPartyDebt
|
$86.90K | USD | 1 Quarter |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$98.65K | USD | 1 Quarter |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$69.33K | USD | 1 Quarter |
| Net Change in Cash |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
- | USD | 1 Quarter |
| Net Change in Cash |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
$21.00 | USD | 1 Quarter |
| Cash, Beginning of Period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
- | USD | Point-in-time |
| Cash, Beginning of Period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
- | USD | Point-in-time |
| Cash, Beginning of Period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
- | USD | Point-in-time |
| Cash, Beginning of Period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$21.00 | USD | Point-in-time |
| Cash, End of Period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
- | USD | Point-in-time |
| Cash, End of Period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
- | USD | Point-in-time |
| Cash, End of Period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
- | USD | Point-in-time |
| Cash, End of Period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$21.00 | USD | Point-in-time |
| Cash paid for interest |
InterestPaidNet
|
- | USD | 1 Quarter |
| Cash paid for interest |
InterestPaidNet
|
- | USD | 1 Quarter |
| Cash paid for taxes |
IncomeTaxesPaidNet
|
- | USD | 1 Quarter |
| Cash paid for taxes |
IncomeTaxesPaidNet
|
- | USD | 1 Quarter |
Stockholders Equity
12 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Beginning balance, value |
StockholdersEquity
|
$6.47M | USD | Point-in-time |
| Beginning balance, value |
StockholdersEquity
|
$6.81M | USD | Point-in-time |
| Beginning balance, value |
StockholdersEquity
|
$6.73M | USD | Point-in-time |
| Beginning balance, value |
StockholdersEquity
|
$6.33M | USD | Point-in-time |
| Common stock subscription received |
CommonStockForCashToBeIssued
|
$100.00K | USD | 1 Quarter |
| Common stock subscription received |
CommonStockForCashToBeIssued
|
$147.00K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-409.43K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$375.21K | USD | 1 Quarter |
| Ending balance, value |
StockholdersEquity
|
$6.47M | USD | Point-in-time |
| Ending balance, value |
StockholdersEquity
|
$6.81M | USD | Point-in-time |
| Ending balance, value |
StockholdersEquity
|
$6.73M | USD | Point-in-time |
| Ending balance, value |
StockholdersEquity
|
$6.33M | USD | Point-in-time |
Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.