10-Q Filing
Filing Information
| Form Type | 10-Q |
| Accession Number | 0001493152-24-007419 |
| Period End Date | 20231231 |
| Filing Date | 20240221 |
| Fiscal Year | 2024 |
| Fiscal Period | Q1 |
| XBRL Instance | form10-q_htm.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
48 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Common stock, par value |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Common stock, par value |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Common stock, shares authorized |
CommonStockSharesAuthorized
|
200.00M | shares | Point-in-time |
| Common stock, shares authorized |
CommonStockSharesAuthorized
|
200.00M | shares | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
105.52M | shares | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
105.52M | shares | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
105.52M | shares | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
105.52M | shares | Point-in-time |
| Cash |
Cash
|
$42.33K | USD | Point-in-time |
| Cash |
Cash
|
$300.03K | USD | Point-in-time |
| Deposit and other assets |
DepositsAssets
|
$65.36K | USD | Point-in-time |
| Deposit and other assets |
DepositsAssets
|
$72.14K | USD | Point-in-time |
| Total current assets |
AssetsCurrent
|
$365.39K | USD | Point-in-time |
| Total current assets |
AssetsCurrent
|
$114.46K | USD | Point-in-time |
| Property and equipment, net |
PropertyPlantAndEquipmentNet
|
$235.80K | USD | Point-in-time |
| Property and equipment, net |
PropertyPlantAndEquipmentNet
|
$179.17K | USD | Point-in-time |
| Intangible assets |
IntangibleAssetsNetExcludingGoodwill
|
$675.00K | USD | Point-in-time |
| Intangible assets |
IntangibleAssetsNetExcludingGoodwill
|
$720.00K | USD | Point-in-time |
| Total other assets |
AssetsNoncurrent
|
$910.80K | USD | Point-in-time |
| Total other assets |
AssetsNoncurrent
|
$899.17K | USD | Point-in-time |
| Total Assets |
Assets
|
$1.26M | USD | Point-in-time |
| Total Assets |
Assets
|
$1.03M | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$36.06K | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$34.30K | USD | Point-in-time |
| Accrued compensation |
AccruedLiabilitiesCurrent
|
$10.00K | USD | Point-in-time |
| Accrued compensation |
AccruedLiabilitiesCurrent
|
- | USD | Point-in-time |
| Accrued interest related party |
InterestPayableCurrent
|
$220.78K | USD | Point-in-time |
| Accrued interest related party |
InterestPayableCurrent
|
$175.43K | USD | Point-in-time |
| Total Current Liabilities |
LiabilitiesCurrent
|
$2.33M | USD | Point-in-time |
| Total Current Liabilities |
LiabilitiesCurrent
|
$2.39M | USD | Point-in-time |
| Total Liabilities |
Liabilities
|
$2.39M | USD | Point-in-time |
| Total Liabilities |
Liabilities
|
$2.33M | USD | Point-in-time |
| Commitments and contingencies |
CommitmentsAndContingencies
|
- | USD | Point-in-time |
| Commitments and contingencies |
CommitmentsAndContingencies
|
- | USD | Point-in-time |
| Common Stock, par value $0.001, 200,000,000 shares authorized; 105,515,460 shares issued and outstanding |
CommonStockValue
|
$105.52K | USD | Point-in-time |
| Common Stock, par value $0.001, 200,000,000 shares authorized; 105,515,460 shares issued and outstanding |
CommonStockValue
|
$105.52K | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$889.43K | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$889.43K | USD | Point-in-time |
| Accumulated other comprehensive (loss) income |
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
$-1.10K | USD | Point-in-time |
| Accumulated other comprehensive (loss) income |
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
$11.92K | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-2.07M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-2.36M | USD | Point-in-time |
| Total Stockholders Equity (Deficit) |
StockholdersEquity
|
$-1.07M | USD | Point-in-time |
| Total Stockholders Equity (Deficit) |
StockholdersEquity
|
$-1.37M | USD | Point-in-time |
| Total Stockholders Equity (Deficit) |
StockholdersEquity
|
$-464.03K | USD | Point-in-time |
| Total Stockholders Equity (Deficit) |
StockholdersEquity
|
$-272.92K | USD | Point-in-time |
| Total Liabilities and Stockholders Deficit |
LiabilitiesAndStockholdersEquity
|
$1.26M | USD | Point-in-time |
| Total Liabilities and Stockholders Deficit |
LiabilitiesAndStockholdersEquity
|
$1.03M | USD | Point-in-time |
Income Statement
33 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| General and administrative |
GeneralAndAdministrativeExpense
|
$24.05K | USD | 1 Quarter |
| General and administrative |
GeneralAndAdministrativeExpense
|
$102.29K | USD | 1 Quarter |
| Compensation expense |
CompensationExpense
|
$70.00K | USD | 1 Quarter |
| Amortization and depreciation |
DepreciationAndAmortization
|
$48.70K | USD | 1 Quarter |
| Amortization and depreciation |
DepreciationAndAmortization
|
$51.82K | USD | 1 Quarter |
| Professional fees |
ProfessionalFees
|
$75.33K | USD | 1 Quarter |
| Professional fees |
ProfessionalFees
|
$19.89K | USD | 1 Quarter |
| Total operating expenses |
OperatingExpenses
|
$148.08K | USD | 1 Quarter |
| Total operating expenses |
OperatingExpenses
|
$244.00K | USD | 1 Quarter |
| Loss from operations |
OperatingIncomeLoss
|
$-244.00K | USD | 1 Quarter |
| Loss from operations |
OperatingIncomeLoss
|
$-148.08K | USD | 1 Quarter |
| Interest expense |
InterestExpense
|
$25.69K | USD | 1 Quarter |
| Interest expense |
InterestExpense
|
$45.35K | USD | 1 Quarter |
| Total other expense |
OtherNonoperatingIncomeExpense
|
$-25.69K | USD | 1 Quarter |
| Total other expense |
OtherNonoperatingIncomeExpense
|
$-45.35K | USD | 1 Quarter |
| Loss before provision for income taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$-289.35K | USD | 1 Quarter |
| Loss before provision for income taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$-173.77K | USD | 1 Quarter |
| Provision for income taxes |
IncomeTaxExpenseBenefit
|
- | USD | 1 Quarter |
| Provision for income taxes |
IncomeTaxExpenseBenefit
|
- | USD | 1 Quarter |
| Net Loss |
NetIncomeLoss
|
$-173.77K | USD | 1 Quarter |
| Net Loss |
NetIncomeLoss
|
$-289.35K | USD | 1 Quarter |
| Foreign currency translation adjustment |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
$-17.34K | USD | 1 Quarter |
| Foreign currency translation adjustment |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
$-13.02K | USD | 1 Quarter |
| Comprehensive Loss |
ComprehensiveIncomeNetOfTax
|
$-191.11K | USD | 1 Quarter |
| Comprehensive Loss |
ComprehensiveIncomeNetOfTax
|
$-302.37K | USD | 1 Quarter |
| Loss per share, basic |
EarningsPerShareBasic
|
- | USD | 1 Quarter |
| Loss per share, basic |
EarningsPerShareBasic
|
- | USD | 1 Quarter |
| Loss per share, diluted |
EarningsPerShareDiluted
|
- | USD | 1 Quarter |
| Loss per share, diluted |
EarningsPerShareDiluted
|
- | USD | 1 Quarter |
| Weighted average common shares outstanding, basic |
WeightedAverageNumberOfSharesOutstandingBasic
|
105.52M | shares | 1 Quarter |
| Weighted average common shares outstanding, basic |
WeightedAverageNumberOfSharesOutstandingBasic
|
105.52M | shares | 1 Quarter |
| Weighted average common shares outstanding, diluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
105.52M | shares | 1 Quarter |
| Weighted average common shares outstanding, diluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
105.52M | shares | 1 Quarter |
Cash Flow Statement
42 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net Loss |
NetIncomeLoss
|
$-173.77K | USD | 1 Quarter |
| Net Loss |
NetIncomeLoss
|
$-289.35K | USD | 1 Quarter |
| Depreciation and amortization expense |
DepreciationAndAmortization
|
$48.70K | USD | 1 Quarter |
| Depreciation and amortization expense |
DepreciationAndAmortization
|
$51.82K | USD | 1 Quarter |
| Deposit and other assets |
IncreaseDecreaseInDepositOtherAssets
|
$6.78K | USD | 1 Quarter |
| Deposit and other assets |
IncreaseDecreaseInDepositOtherAssets
|
$6.09K | USD | 1 Quarter |
| Accounts payable |
IncreaseDecreaseInAccountsPayable
|
$24.84K | USD | 1 Quarter |
| Accounts payable |
IncreaseDecreaseInAccountsPayable
|
$-1.76K | USD | 1 Quarter |
| Accrued interest related party |
IncreaseDecreaseInInterestPayableNet
|
$45.35K | USD | 1 Quarter |
| Accrued interest related party |
IncreaseDecreaseInInterestPayableNet
|
$25.69K | USD | 1 Quarter |
| Accrued compensation |
IncreaseDecreaseInAccruedLiabilities
|
$10.00K | USD | 1 Quarter |
| Accrued compensation |
IncreaseDecreaseInAccruedLiabilities
|
- | USD | 1 Quarter |
| Other current liabilities |
IncreaseDecreaseInOtherCurrentLiabilities
|
$-56.50K | USD | 1 Quarter |
| Other current liabilities |
IncreaseDecreaseInOtherCurrentLiabilities
|
$33.49K | USD | 1 Quarter |
| Net cash used in operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-137.13K | USD | 1 Quarter |
| Net cash used in operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-157.23K | USD | 1 Quarter |
| Purchase of equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
- | USD | 1 Quarter |
| Purchase of equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
$63.45K | USD | 1 Quarter |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
- | USD | 1 Quarter |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-63.45K | USD | 1 Quarter |
| Cash overdraft |
IncreaseDecreaseInBookOverdrafts
|
$16.56K | USD | 1 Quarter |
| Cash overdraft |
IncreaseDecreaseInBookOverdrafts
|
- | USD | 1 Quarter |
| Proceeds from related party loans |
ProceedsFromRepaymentsOfRelatedPartyDebt
|
$151.97K | USD | 1 Quarter |
| Proceeds from related party loans |
ProceedsFromRepaymentsOfRelatedPartyDebt
|
$-24.00K | USD | 1 Quarter |
| Net cash (used) provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$168.53K | USD | 1 Quarter |
| Net cash (used) provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$-24.00K | USD | 1 Quarter |
| Net change in cash |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
$31.40K | USD | 1 Quarter |
| Net change in cash |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
$-244.68K | USD | 1 Quarter |
| Effects of currency translation |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$-17.34K | USD | 1 Quarter |
| Effects of currency translation |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$-13.02K | USD | 1 Quarter |
| Cash, beginning of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$57.01K | USD | Point-in-time |
| Cash, beginning of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$42.95K | USD | Point-in-time |
| Cash, beginning of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$300.03K | USD | Point-in-time |
| Cash, beginning of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$42.33K | USD | Point-in-time |
| Cash, end of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$57.01K | USD | Point-in-time |
| Cash, end of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$42.95K | USD | Point-in-time |
| Cash, end of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$300.03K | USD | Point-in-time |
| Cash, end of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
$42.33K | USD | Point-in-time |
| Cash paid for taxes |
IncomeTaxesPaid
|
- | USD | 1 Quarter |
| Cash paid for taxes |
IncomeTaxesPaid
|
- | USD | 1 Quarter |
| Cash paid for interest |
InterestPaidNet
|
- | USD | 1 Quarter |
| Cash paid for interest |
InterestPaidNet
|
- | USD | 1 Quarter |
Stockholders Equity
10 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Balance |
StockholdersEquity
|
$-1.07M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-1.37M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-464.03K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-272.92K | USD | Point-in-time |
| Comprehensive loss |
ComprehensiveIncomeNetOfTax
|
$-191.11K | USD | 1 Quarter |
| Comprehensive loss |
ComprehensiveIncomeNetOfTax
|
$-302.37K | USD | 1 Quarter |
| Balance |
StockholdersEquity
|
$-1.07M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-1.37M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-464.03K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-272.92K | USD | Point-in-time |
Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.