10-Q Filing
Filing Information
| Form Type | 10-Q |
| Accession Number | 0001493152-23-019230 |
| Period End Date | 20230331 |
| Filing Date | 20230526 |
| Fiscal Year | 2023 |
| 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
|
- | 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 |
| 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 |
| 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 |
| Prepaid expense |
PrepaidExpenseCurrent
|
- | USD | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
71.76M | shares | Point-in-time |
| Prepaid expense |
PrepaidExpenseCurrent
|
$5.00K | USD | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
71.16M | shares | Point-in-time |
| Lease receivable |
SalesTypeLeaseNetInvestmentInLease
|
$45.60K | USD | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
71.16M | shares | Point-in-time |
| Lease receivable |
SalesTypeLeaseNetInvestmentInLease
|
- | USD | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
71.76M | shares | Point-in-time |
| Total Current Assets |
AssetsCurrent
|
$50.60K | USD | Point-in-time |
| Total Current Assets |
AssetsCurrent
|
- | USD | Point-in-time |
| Security deposits |
SecurityDeposit
|
$32.00K | USD | Point-in-time |
| Security deposits |
SecurityDeposit
|
- | USD | Point-in-time |
| Property and equipment, net |
PropertyPlantAndEquipmentNet
|
$2.36K | USD | Point-in-time |
| Property and equipment, net |
PropertyPlantAndEquipmentNet
|
$817.00 | USD | Point-in-time |
| Operating lease right-of-use assets, net |
OperatingLeaseRightOfUseAsset
|
$589.63K | USD | Point-in-time |
| Operating lease right-of-use assets, net |
OperatingLeaseRightOfUseAsset
|
- | USD | Point-in-time |
| Total Assets |
Assets
|
$673.05K | USD | Point-in-time |
| Total Assets |
Assets
|
$2.36K | USD | Point-in-time |
| Accounts payable and accrued liabilities |
AccountsPayableAndOtherAccruedLiabilitiesCurrent
|
$399.07K | USD | Point-in-time |
| Accounts payable and accrued liabilities |
AccountsPayableAndOtherAccruedLiabilitiesCurrent
|
$398.49K | USD | Point-in-time |
| Accounts payable - related party |
AccountsPayableCurrent
|
$31.50K | USD | Point-in-time |
| Accounts payable - related party |
AccountsPayableCurrent
|
$31.50K | 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 |
SettlementLiabilitiesCurrent
|
$615.00K | USD | Point-in-time |
| Settlement payable - related party |
SettlementLiabilitiesCurrent
|
$615.00K | USD | Point-in-time |
| Due to affiliates |
OtherLiabilitiesCurrent
|
- | USD | Point-in-time |
| Due to affiliates |
OtherLiabilitiesCurrent
|
$148.00K | 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 |
| Operating lease liability |
OperatingLeaseLiabilityCurrent
|
- | USD | Point-in-time |
| Operating lease liability |
OperatingLeaseLiabilityCurrent
|
$109.92K | USD | Point-in-time |
| Total Current Liabilities |
LiabilitiesCurrent
|
$1.38M | USD | Point-in-time |
| Total Current Liabilities |
LiabilitiesCurrent
|
$1.64M | USD | Point-in-time |
| Operating lease liability, non-current |
OperatingLeaseLiabilityNoncurrent
|
- | USD | Point-in-time |
| Operating lease liability, non-current |
OperatingLeaseLiabilityNoncurrent
|
$479.71K | USD | Point-in-time |
| Total Liabilities |
Liabilities
|
$1.38M | USD | Point-in-time |
| Total Liabilities |
Liabilities
|
$2.12M | USD | Point-in-time |
| Commitments and contingencies (note 12) |
CommitmentsAndContingencies
|
- | 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, 71,763,569 shares and 71,163,569 shares issued and outstanding as of March 31, 2023 and December 31, 2022, respectively |
CommonStockValue
|
$7.00 | USD | Point-in-time |
| Common stock, $0.0000001 par value, 500,000,000 shares authorized, 71,763,569 shares and 71,163,569 shares issued and outstanding as of March 31, 2023 and December 31, 2022, respectively |
CommonStockValue
|
$7.00 | USD | Point-in-time |
| Subscription received shares to be issued |
SubscriptionReceivedSharesToBeIssued
|
- | USD | Point-in-time |
| Subscription received shares to be issued |
SubscriptionReceivedSharesToBeIssued
|
$-150.00K | USD | Point-in-time |
| Additional paid-in-capital |
AdditionalPaidInCapital
|
$22.00M | USD | Point-in-time |
| Additional paid-in-capital |
AdditionalPaidInCapital
|
$22.15M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-23.53M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-23.60M | USD | Point-in-time |
| Total Stockholders Deficit |
StockholdersEquity
|
$-1.37M | USD | Point-in-time |
| Total Stockholders Deficit |
StockholdersEquity
|
$6.81M | USD | Point-in-time |
| Total Stockholders Deficit |
StockholdersEquity
|
$-1.44M | USD | Point-in-time |
| Total Stockholders Deficit |
StockholdersEquity
|
$6.33M | USD | Point-in-time |
| Total Liabilities and Stockholders Deficit |
LiabilitiesAndStockholdersEquity
|
$673.05K | USD | Point-in-time |
| Total Liabilities and Stockholders Deficit |
LiabilitiesAndStockholdersEquity
|
$2.36K | USD | Point-in-time |
Income Statement
28 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Sublease revenue |
SubleaseIncome
|
$45.60K | USD | 1 Quarter |
| Sublease revenue |
SubleaseIncome
|
- | USD | 1 Quarter |
| General and administrative |
GeneralAndAdministrativeExpense
|
$578.00 | USD | 1 Quarter |
| General and administrative |
GeneralAndAdministrativeExpense
|
$68.32K | USD | 1 Quarter |
| Lease expense |
LeaseCost
|
$36.00K | USD | 1 Quarter |
| Lease expense |
LeaseCost
|
- | USD | 1 Quarter |
| Management consulting fees - related parties |
ManagementConsultingFeesRelatedParties
|
$59.00K | USD | 1 Quarter |
| Management consulting fees - related parties |
ManagementConsultingFeesRelatedParties
|
$75.00K | USD | 1 Quarter |
| Depreciation |
DepreciationAndAmortization
|
$1.60K | USD | 1 Quarter |
| Depreciation |
DepreciationAndAmortization
|
$1.54K | USD | 1 Quarter |
| Total Operating Expenses |
OperatingExpenses
|
$128.92K | USD | 1 Quarter |
| Total Operating Expenses |
OperatingExpenses
|
$113.12K | USD | 1 Quarter |
| Operating loss |
OperatingIncomeLoss
|
$-128.92K | USD | 1 Quarter |
| Operating loss |
OperatingIncomeLoss
|
$-67.52K | USD | 1 Quarter |
| Income from equity-method investment |
IncomeLossFromEquityMethodInvestments
|
$504.14K | USD | 1 Quarter |
| Income from equity-method investment |
IncomeLossFromEquityMethodInvestments
|
- | USD | 1 Quarter |
| Total Other Income |
OtherNonoperatingIncomeExpense
|
$504.14K | USD | 1 Quarter |
| Total Other Income |
OtherNonoperatingIncomeExpense
|
- | USD | 1 Quarter |
| Income (Loss) before taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$375.21K | USD | 1 Quarter |
| Income (Loss) before taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$-67.52K | USD | 1 Quarter |
| Provision for income taxes |
IncomeTaxExpenseBenefit
|
- | USD | 1 Quarter |
| Provision for income taxes |
IncomeTaxExpenseBenefit
|
- | USD | 1 Quarter |
| Net Income (Loss) |
NetIncomeLoss
|
$-67.52K | 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
|
71.46M | shares | 1 Quarter |
| Weighted Average Common Shares Basic and Diluted |
WeightedAverageNumberOfSharesOutstandingBasic
|
91.16M | shares | 1 Quarter |
Cash Flow Statement
53 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net Income (Loss) |
NetIncomeLoss
|
$-67.52K | USD | 1 Quarter |
| Net Income (Loss) |
NetIncomeLoss
|
$375.21K | USD | 1 Quarter |
| Depreciation of property and equipment |
Depreciation
|
$1.54K | USD | 1 Quarter |
| Depreciation of property and equipment |
Depreciation
|
$1.60K | USD | 1 Quarter |
| Amortization of right-of-use assets |
FinanceLeaseRightOfUseAssetAmortization
|
- | USD | 1 Quarter |
| Amortization of right-of-use assets |
FinanceLeaseRightOfUseAssetAmortization
|
$26.41K | USD | 1 Quarter |
| Income from equity-method investment |
IncomeLossFromEquityMethodInvestments
|
$504.14K | USD | 1 Quarter |
| Income from equity-method investment |
IncomeLossFromEquityMethodInvestments
|
- | USD | 1 Quarter |
| Prepaid expense and security deposits |
IncreaseDecreaseInPrepaidExpenseAndSecurityDeposits
|
$-37.00K | USD | 1 Quarter |
| Prepaid expense and security deposits |
IncreaseDecreaseInPrepaidExpenseAndSecurityDeposits
|
- | USD | 1 Quarter |
| Prepaid expense and security deposits |
IncreaseDecreaseInPrepaidExpenseAndSecurityDeposits
|
- | USD | Annual |
| Lease receivable |
IncreaseDecreaseInLeaseReceivable
|
$45.60K | USD | 1 Quarter |
| Lease receivable |
IncreaseDecreaseInLeaseReceivable
|
- | USD | 1 Quarter |
| Accounts payable and accrued liabilities |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$26.18K | USD | 1 Quarter |
| Accounts payable and accrued liabilities |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$578.00 | USD | 1 Quarter |
| Accounts payable related party |
IncreaseDecreaseInAccountsPayableRelatedParties
|
$4.23K | USD | 1 Quarter |
| Accounts payable related party |
IncreaseDecreaseInAccountsPayableRelatedParties
|
- | USD | 1 Quarter |
| Operating lease liability |
IncreaseDecreaseInOperatingLeaseLiability
|
$-26.41K | USD | 1 Quarter |
| Operating lease liability |
IncreaseDecreaseInOperatingLeaseLiability
|
- | USD | 1 Quarter |
| Due to affiliates |
IncreaseDecreaseInDueToAffiliates
|
$93.28K | USD | 1 Quarter |
| Due to affiliates |
IncreaseDecreaseInDueToAffiliates
|
$148.00K | USD | 1 Quarter |
| Net cash used in) operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-3.63K | USD | 1 Quarter |
| Net cash used in) operating activities |
NetCashProvidedByUsedInOperatingActivities
|
- | USD | 1 Quarter |
| Deposit on stock purchase agreement |
PaymentsForOtherDeposits
|
$95.00K | USD | 1 Quarter |
| Deposit on stock purchase agreement |
PaymentsForOtherDeposits
|
- | USD | 1 Quarter |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
- | USD | 1 Quarter |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-95.00K | USD | 1 Quarter |
| Proceeds from stock subscription |
ProceedsFromStockSubscriptionReceived
|
- | USD | 1 Quarter |
| Proceeds from stock subscription |
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
|
- | USD | 1 Quarter |
| Repayments of related party notes payable |
RepaymentsOfRelatedPartyDebt
|
- | USD | 1 Quarter |
| Repayments of related party notes payable |
RepaymentsOfRelatedPartyDebt
|
$4.00K | USD | 1 Quarter |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
- | USD | 1 Quarter |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$98.65K | USD | 1 Quarter |
| Net Change in Cash |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
$21.00 | USD | 1 Quarter |
| Net Change in Cash |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
- | USD | 1 Quarter |
| Cash, Beginning of Period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
- | USD | Point-in-time |
| Cash, Beginning of Period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$21.00 | USD | Point-in-time |
| Cash, Beginning of Period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
- | USD | Point-in-time |
| Cash, Beginning 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, End of Period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
- | USD | Point-in-time |
| Cash, End of Period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
- | 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 |
| Recognition of right-of-use assets |
RecognitionOfRightofuseAssets
|
- | USD | 1 Quarter |
| Recognition of right-of-use assets |
RecognitionOfRightofuseAssets
|
$616.04K | USD | 1 Quarter |
| Common stock issued on subscription received |
StockIssued1
|
$150.00K | USD | 1 Quarter |
| Common stock issued on subscription received |
StockIssued1
|
- | USD | 1 Quarter |
Stockholders Equity
13 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Balance |
StockholdersEquity
|
$-1.37M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$6.81M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-1.44M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$6.33M | USD | Point-in-time |
| Common stock issued on subscription received |
StockIssuedDuringPeriodValueNewIssues
|
- | USD | 1 Quarter |
| Common stock issued on subscription received |
StockIssuedDuringPeriodValueNewIssues
|
$100.00K | USD | 1 Quarter |
| Common stock issued on subscription received, shares |
StockIssuedDuringPeriodSharesNewIssues
|
2.50M | shares | Point-in-time |
| Net loss |
NetIncomeLoss
|
$-67.52K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$375.21K | USD | 1 Quarter |
| Balance |
StockholdersEquity
|
$-1.37M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$6.81M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-1.44M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$6.33M | USD | Point-in-time |
Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.