10-Q Filing
Filing Information
| Form Type | 10-Q |
| Accession Number | 0001493152-23-032075 |
| Period End Date | 20230731 |
| Filing Date | 20230908 |
| Fiscal Year | 2024 |
| Fiscal Period | Q1 |
| XBRL Instance | form10-q_htm.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
42 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Common stock, par value |
CommonStockNoParValue
|
- | USD | Point-in-time |
| Common stock, par value |
CommonStockNoParValue
|
- | USD | Point-in-time |
| Common stock, par value |
CommonStockNoParValue
|
- | USD | Point-in-time |
| Common stock, shares authorized |
CommonStockSharesAuthorized
|
167.50M | shares | Point-in-time |
| Common stock, shares authorized |
CommonStockSharesAuthorized
|
167.50M | shares | Point-in-time |
| Common stock, shares authorized |
CommonStockSharesAuthorized
|
167.50M | shares | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
161.46M | shares | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
152.29M | shares | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
161.46M | shares | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
152.29M | shares | Point-in-time |
| Cash |
Cash
|
$112.00 | USD | Point-in-time |
| Cash |
Cash
|
$1.83K | USD | Point-in-time |
| Deposits and other current assets |
DepositsAndOtherCurrentAssets
|
$1.00K | USD | Point-in-time |
| Deposits and other current assets |
DepositsAndOtherCurrentAssets
|
$1.00K | USD | Point-in-time |
| Total current assets |
AssetsCurrent
|
$1.11K | USD | Point-in-time |
| Total current assets |
AssetsCurrent
|
$2.83K | USD | Point-in-time |
| Total assets |
Assets
|
$2.83K | USD | Point-in-time |
| Total assets |
Assets
|
$1.11K | USD | Point-in-time |
| Accounts payable and accrued liabilities |
AccountsPayableAndAccruedLiabilitiesCurrent
|
$117.31K | USD | Point-in-time |
| Accounts payable and accrued liabilities |
AccountsPayableAndAccruedLiabilitiesCurrent
|
$120.39K | USD | Point-in-time |
| Deferred revenue |
DeferredRevenueCurrent
|
$27.10K | USD | Point-in-time |
| Deferred revenue |
DeferredRevenueCurrent
|
$27.10K | USD | Point-in-time |
| Derivative Liability |
DerivativeLiabilitiesCurrent
|
$198.35K | USD | Point-in-time |
| Derivative Liability |
DerivativeLiabilitiesCurrent
|
- | USD | Point-in-time |
| Convertible debt, related party, net of discount |
ConvertibleDebtCurrent
|
$20.37K | USD | Point-in-time |
| Convertible debt, related party, net of discount |
ConvertibleDebtCurrent
|
- | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$397.70K | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$272.71K | USD | Point-in-time |
| Total liabilities |
Liabilities
|
$272.71K | USD | Point-in-time |
| Total liabilities |
Liabilities
|
$397.70K | USD | Point-in-time |
| Common stock, no par value, 167,500,000 shares authorized, 161,464,579 and 152,289,579 shares issued and outstanding, respectively |
CommonStockValue
|
$8.69M | USD | Point-in-time |
| Common stock, no par value, 167,500,000 shares authorized, 161,464,579 and 152,289,579 shares issued and outstanding, respectively |
CommonStockValue
|
$8.62M | USD | Point-in-time |
| Additional paid in capital |
AdditionalPaidInCapitalCommonStock
|
$1.57K | USD | Point-in-time |
| Additional paid in capital |
AdditionalPaidInCapitalCommonStock
|
$1.57K | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-9.08M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-8.89M | USD | Point-in-time |
| Total stockholders deficit |
StockholdersEquity
|
$-396.59K | USD | Point-in-time |
| Total stockholders deficit |
StockholdersEquity
|
$-109.59K | USD | Point-in-time |
| Total stockholders deficit |
StockholdersEquity
|
$-17.74K | USD | Point-in-time |
| Total stockholders deficit |
StockholdersEquity
|
$-269.88K | USD | Point-in-time |
| Total liabilities and stockholders deficit |
LiabilitiesAndStockholdersEquity
|
$1.11K | USD | Point-in-time |
| Total liabilities and stockholders deficit |
LiabilitiesAndStockholdersEquity
|
$2.83K | USD | Point-in-time |
Income Statement
20 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| General and administrative |
GeneralAndAdministrativeExpense
|
$97.48K | USD | 1 Quarter |
| General and administrative |
GeneralAndAdministrativeExpense
|
$91.84K | USD | 1 Quarter |
| Total operating expenses |
OperatingExpenses
|
$91.84K | USD | 1 Quarter |
| Total operating expenses |
OperatingExpenses
|
$97.48K | USD | 1 Quarter |
| Interest expense |
InterestExpense
|
- | USD | 1 Quarter |
| Interest expense |
InterestExpense
|
$20.38K | USD | 1 Quarter |
| Loss on change in derivative liability |
DerivativeGainLossOnDerivativeNet
|
- | USD | 1 Quarter |
| Loss on change in derivative liability |
DerivativeGainLossOnDerivativeNet
|
$-72.35K | USD | 1 Quarter |
| Total other expenses |
OtherNonoperatingIncomeExpense
|
- | USD | 1 Quarter |
| Total other expenses |
OtherNonoperatingIncomeExpense
|
$-92.73K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-91.84K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-190.21K | 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 shares outstanding - basic |
WeightedAverageNumberOfSharesOutstandingBasic
|
155.81M | shares | 1 Quarter |
| Weighted average shares outstanding - basic |
WeightedAverageNumberOfSharesOutstandingBasic
|
137.76M | shares | 1 Quarter |
| Weighted average shares outstanding - diluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
155.81M | shares | 1 Quarter |
| Weighted average shares outstanding - diluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
137.65M | shares | 1 Quarter |
Cash Flow Statement
34 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net loss |
NetIncomeLoss
|
$-91.84K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-190.21K | USD | 1 Quarter |
| Amortization of debt discount |
AdjustmentForAmortization
|
$20.37K | USD | 1 Quarter |
| Amortization of debt discount |
AdjustmentForAmortization
|
- | USD | 1 Quarter |
| Loss on change in derivative liability |
DerivativeGainLossOnDerivativeNet
|
- | USD | 1 Quarter |
| Loss on change in derivative liability |
DerivativeGainLossOnDerivativeNet
|
$-72.35K | USD | 1 Quarter |
| Accounts payable and accrued liabilities |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$11.32K | USD | 1 Quarter |
| Accounts payable and accrued liabilities |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$3.07K | USD | 1 Quarter |
| Due to officer |
IncreaseDecreaseInDueToOfficersAndStockholdersCurrent
|
- | USD | 1 Quarter |
| Due to officer |
IncreaseDecreaseInDueToOfficersAndStockholdersCurrent
|
$31.50K | USD | 1 Quarter |
| CASH FLOWS USED IN OPERATING ACTIVITIES |
NetCashProvidedByUsedInOperatingActivities
|
$-62.92K | USD | 1 Quarter |
| CASH FLOWS USED IN OPERATING ACTIVITIES |
NetCashProvidedByUsedInOperatingActivities
|
$-80.53K | USD | 1 Quarter |
| Repayment of advances - related party |
RepaymentsOfRelatedPartyDebt
|
- | USD | 1 Quarter |
| Repayment of advances - related party |
RepaymentsOfRelatedPartyDebt
|
$2.29K | USD | 1 Quarter |
| Proceeds from sale of common shares |
ProceedsFromIssuanceOfCommonStock
|
$63.50K | USD | 1 Quarter |
| Proceeds from sale of common shares |
ProceedsFromIssuanceOfCommonStock
|
- | USD | 1 Quarter |
| CASH FLOWS PROVIDED BY FINANCING ACTIVITIES |
NetCashProvidedByUsedInFinancingActivities
|
$61.21K | USD | 1 Quarter |
| CASH FLOWS PROVIDED BY FINANCING ACTIVITIES |
NetCashProvidedByUsedInFinancingActivities
|
- | USD | 1 Quarter |
| NET CHANGE IN CASH |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
$-80.53K | USD | 1 Quarter |
| NET CHANGE IN CASH |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
$-1.72K | USD | 1 Quarter |
| Cash, beginning of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$112.00 | USD | Point-in-time |
| Cash, beginning of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$27.34K | USD | Point-in-time |
| Cash, beginning of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$1.83K | USD | Point-in-time |
| Cash, beginning of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$107.86K | USD | Point-in-time |
| Cash, end of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$112.00 | USD | Point-in-time |
| Cash, end of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$27.34K | USD | Point-in-time |
| Cash, end of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$1.83K | USD | Point-in-time |
| Cash, end of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$107.86K | USD | Point-in-time |
| Cash paid on interest expenses |
InterestPaidNet
|
- | USD | 1 Quarter |
| Cash paid on interest expenses |
InterestPaidNet
|
- | USD | 1 Quarter |
| Cash paid for income taxes |
IncomeTaxesPaidNet
|
- | USD | 1 Quarter |
| Cash paid for income taxes |
IncomeTaxesPaidNet
|
- | USD | 1 Quarter |
| Convertible note issued for accrued compensation |
ConvertibleNoteIssuedForAccruedCompensation
|
- | USD | 1 Quarter |
| Convertible note issued for accrued compensation |
ConvertibleNoteIssuedForAccruedCompensation
|
$126.00K | USD | 1 Quarter |
Stockholders Equity
11 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Balance |
StockholdersEquity
|
$-396.59K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-109.59K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-17.74K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-269.88K | USD | Point-in-time |
| Common shares for cash |
StockIssuedDuringPeriodValueNewIssues
|
$63.50K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-91.84K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-190.21K | USD | 1 Quarter |
| Balance |
StockholdersEquity
|
$-396.59K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-109.59K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-17.74K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-269.88K | USD | Point-in-time |
Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.