10-Q Filing
Filing Information
| Form Type | 10-Q |
| Accession Number | 0001493152-23-043818 |
| Period End Date | 20231031 |
| Filing Date | 20231206 |
| Fiscal Year | 2024 |
| Fiscal Period | Q2 |
| XBRL Instance | form10-q_htm.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
45 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 issued |
CommonStockSharesIssued
|
165.96M | shares | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
152.29M | shares | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
165.96M | shares | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
152.29M | shares | Point-in-time |
| Cash |
Cash
|
$138.00 | 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
|
$2.83K | USD | Point-in-time |
| Total current assets |
AssetsCurrent
|
$1.14K | USD | Point-in-time |
| Total assets |
Assets
|
$1.14K | USD | Point-in-time |
| Total assets |
Assets
|
$2.83K | USD | Point-in-time |
| Accounts payable and accrued liabilities |
AccountsPayableAndAccruedLiabilitiesCurrent
|
$117.31K | USD | Point-in-time |
| Accounts payable and accrued liabilities |
AccountsPayableAndAccruedLiabilitiesCurrent
|
$125.54K | USD | Point-in-time |
| Deferred revenue |
DeferredRevenueCurrent
|
$27.10K | USD | Point-in-time |
| Deferred revenue |
DeferredRevenueCurrent
|
$27.10K | USD | Point-in-time |
| Advances |
OtherLiabilitiesCurrent
|
- | USD | Point-in-time |
| Derivative Liability |
DerivativeLiabilitiesCurrent
|
- | USD | Point-in-time |
| Derivative Liability |
DerivativeLiabilitiesCurrent
|
$142.42K | USD | Point-in-time |
| Convertible debt, related party, net of discount |
ConvertibleDebtCurrent
|
- | USD | Point-in-time |
| Convertible debt, related party, net of discount |
ConvertibleDebtCurrent
|
$59.20K | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$386.47K | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$272.71K | USD | Point-in-time |
| Total liabilities |
Liabilities
|
$386.47K | USD | Point-in-time |
| Total liabilities |
Liabilities
|
$272.71K | USD | Point-in-time |
| Common stock, no par value, 167,500,000 shares authorized, 165,964,579 and 152,289,579 shares issued and outstanding, respectively |
CommonStockValue
|
$8.72M | USD | Point-in-time |
| Common stock, no par value, 167,500,000 shares authorized, 165,964,579 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
|
$-9.10M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-8.89M | USD | Point-in-time |
| Total stockholders deficit |
StockholdersEquity
|
$-385.33K | USD | Point-in-time |
| Total stockholders deficit |
StockholdersEquity
|
$-109.59K | USD | Point-in-time |
| Total stockholders deficit |
StockholdersEquity
|
$-119.92K | USD | Point-in-time |
| Total stockholders deficit |
StockholdersEquity
|
$-17.74K | USD | Point-in-time |
| Total stockholders deficit |
StockholdersEquity
|
$-396.59K | USD | Point-in-time |
| Total stockholders deficit |
StockholdersEquity
|
$-269.88K | USD | Point-in-time |
| Total liabilities and stockholders deficit |
LiabilitiesAndStockholdersEquity
|
$1.14K | USD | Point-in-time |
| Total liabilities and stockholders deficit |
LiabilitiesAndStockholdersEquity
|
$2.83K | USD | Point-in-time |
Income Statement
42 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| General and administrative |
GeneralAndAdministrativeExpense
|
$67.07K | USD | 1 Quarter |
| General and administrative |
GeneralAndAdministrativeExpense
|
$57.48K | USD | 1 Quarter |
| General and administrative |
GeneralAndAdministrativeExpense
|
$164.56K | USD | 2 Qtrs |
| General and administrative |
GeneralAndAdministrativeExpense
|
$149.33K | USD | 2 Qtrs |
| Total operating expenses |
OperatingExpenses
|
$57.48K | USD | 1 Quarter |
| Total operating expenses |
OperatingExpenses
|
$164.56K | USD | 2 Qtrs |
| Total operating expenses |
OperatingExpenses
|
$67.07K | USD | 1 Quarter |
| Total operating expenses |
OperatingExpenses
|
$149.33K | USD | 2 Qtrs |
| Interest expense |
InterestExpense
|
$59.47K | USD | 2 Qtrs |
| Interest expense |
InterestExpense
|
$39.09K | USD | 1 Quarter |
| Interest expense |
InterestExpense
|
- | USD | 1 Quarter |
| Interest expense |
InterestExpense
|
- | USD | 2 Qtrs |
| Gain on change in derivative liability |
DerivativeGainLossOnDerivativeNet
|
$87.42K | USD | 1 Quarter |
| Gain on change in derivative liability |
DerivativeGainLossOnDerivativeNet
|
- | USD | 2 Qtrs |
| Gain on change in derivative liability |
DerivativeGainLossOnDerivativeNet
|
$15.08K | USD | 2 Qtrs |
| Gain on change in derivative liability |
DerivativeGainLossOnDerivativeNet
|
- | USD | 1 Quarter |
| Total other expenses |
OtherNonoperatingIncomeExpense
|
- | USD | 1 Quarter |
| Total other expenses |
OtherNonoperatingIncomeExpense
|
$-44.39K | USD | 2 Qtrs |
| Total other expenses |
OtherNonoperatingIncomeExpense
|
$48.33K | USD | 1 Quarter |
| Total other expenses |
OtherNonoperatingIncomeExpense
|
- | USD | 2 Qtrs |
| Net loss |
NetIncomeLoss
|
$-18.74K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-57.48K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-208.95K | USD | 2 Qtrs |
| Net loss |
NetIncomeLoss
|
$-190.21K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-91.84K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-149.33K | USD | 2 Qtrs |
| Loss per share - basic |
EarningsPerShareBasic
|
- | USD | 2 Qtrs |
| Loss per share - basic |
EarningsPerShareBasic
|
- | USD | 2 Qtrs |
| 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 | 2 Qtrs |
| Loss per share - diluted |
EarningsPerShareDiluted
|
- | USD | 2 Qtrs |
| Loss per share - diluted |
EarningsPerShareDiluted
|
- | USD | 1 Quarter |
| Weighted average shares outstanding - basic |
WeightedAverageNumberOfSharesOutstandingBasic
|
165.11M | shares | 1 Quarter |
| Weighted average shares outstanding - basic |
WeightedAverageNumberOfSharesOutstandingBasic
|
139.92M | shares | 1 Quarter |
| Weighted average shares outstanding - basic |
WeightedAverageNumberOfSharesOutstandingBasic
|
138.84M | shares | 2 Qtrs |
| Weighted average shares outstanding - basic |
WeightedAverageNumberOfSharesOutstandingBasic
|
160.46M | shares | 2 Qtrs |
| Weighted average shares outstanding - diluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
165.96M | shares | 1 Quarter |
| Weighted average shares outstanding - diluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
160.46M | shares | 2 Qtrs |
| Weighted average shares outstanding - diluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
138.84M | shares | 2 Qtrs |
| Weighted average shares outstanding - diluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
139.92M | shares | 1 Quarter |
Cash Flow Statement
46 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net loss |
NetIncomeLoss
|
$-18.74K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-57.48K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-208.95K | USD | 2 Qtrs |
| Net loss |
NetIncomeLoss
|
$-190.21K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-91.84K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-149.33K | USD | 2 Qtrs |
| Stock-based compensation |
ShareBasedCompensation
|
- | USD | 2 Qtrs |
| Stock-based compensation |
ShareBasedCompensation
|
$2.90K | USD | 2 Qtrs |
| Amortization of debt discount |
AdjustmentForAmortization
|
$59.20K | USD | 2 Qtrs |
| Amortization of debt discount |
AdjustmentForAmortization
|
- | USD | 2 Qtrs |
| Gain on change in derivative liability |
DerivativeGainLossOnDerivativeNet
|
$87.42K | USD | 1 Quarter |
| Gain on change in derivative liability |
DerivativeGainLossOnDerivativeNet
|
- | USD | 2 Qtrs |
| Gain on change in derivative liability |
DerivativeGainLossOnDerivativeNet
|
$15.08K | USD | 2 Qtrs |
| Gain on change in derivative liability |
DerivativeGainLossOnDerivativeNet
|
- | USD | 1 Quarter |
| Accounts payable and accrued liabilities |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$8.23K | USD | 2 Qtrs |
| Accounts payable and accrued liabilities |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$4.09K | USD | 2 Qtrs |
| Advances - related party |
IncreaseDecreaseInDueToAffiliatesCurrent
|
$1.99K | USD | 2 Qtrs |
| Advances - related party |
IncreaseDecreaseInDueToAffiliatesCurrent
|
- | USD | 2 Qtrs |
| Due to officer |
IncreaseDecreaseInDueToOfficersAndStockholdersCurrent
|
- | USD | 2 Qtrs |
| Due to officer |
IncreaseDecreaseInDueToOfficersAndStockholdersCurrent
|
$63.00K | USD | 2 Qtrs |
| CASH FLOWS USED IN OPERATING ACTIVITIES |
NetCashProvidedByUsedInOperatingActivities
|
$-93.60K | USD | 2 Qtrs |
| CASH FLOWS USED IN OPERATING ACTIVITIES |
NetCashProvidedByUsedInOperatingActivities
|
$-140.34K | USD | 2 Qtrs |
| Proceeds from advances - related party |
ProceedsFromRelatedPartyDebt
|
$1.00K | USD | 2 Qtrs |
| Proceeds from advances - related party |
ProceedsFromRelatedPartyDebt
|
- | USD | 2 Qtrs |
| Repayment of advances - related party |
RepaymentsOfRelatedPartyDebt
|
- | USD | 2 Qtrs |
| Repayment of advances - related party |
RepaymentsOfRelatedPartyDebt
|
$2.59K | USD | 2 Qtrs |
| Proceeds from sale of common shares |
ProceedsFromIssuanceOfCommonStock
|
$44.25K | USD | 2 Qtrs |
| Proceeds from sale of common shares |
ProceedsFromIssuanceOfCommonStock
|
$93.50K | USD | 2 Qtrs |
| CASH FLOWS PROVIDED BY FINANCING ACTIVITIES |
NetCashProvidedByUsedInFinancingActivities
|
$91.91K | USD | 2 Qtrs |
| CASH FLOWS PROVIDED BY FINANCING ACTIVITIES |
NetCashProvidedByUsedInFinancingActivities
|
$44.25K | USD | 2 Qtrs |
| NET CHANGE IN CASH |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
$-96.09K | USD | 2 Qtrs |
| NET CHANGE IN CASH |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
$-1.69K | USD | 2 Qtrs |
| Cash, beginning of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$138.00 | USD | Point-in-time |
| Cash, beginning of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$107.86K | USD | Point-in-time |
| Cash, beginning of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$11.78K | USD | Point-in-time |
| Cash, beginning of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$1.83K | USD | Point-in-time |
| Cash, end of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$138.00 | USD | Point-in-time |
| Cash, end of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$107.86K | USD | Point-in-time |
| Cash, end of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$11.78K | USD | Point-in-time |
| Cash, end of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$1.83K | USD | Point-in-time |
| Cash paid on interest expenses |
InterestPaidNet
|
- | USD | 2 Qtrs |
| Cash paid on interest expenses |
InterestPaidNet
|
- | USD | 2 Qtrs |
| Cash paid for income taxes |
IncomeTaxesPaidNet
|
- | USD | 2 Qtrs |
| Cash paid for income taxes |
IncomeTaxesPaidNet
|
- | USD | 2 Qtrs |
| Convertible notes issued for accrued compensation |
NotesIssued1
|
$157.50K | USD | 2 Qtrs |
| Convertible notes issued for accrued compensation |
NotesIssued1
|
- | USD | 2 Qtrs |
Stockholders Equity
22 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Balance |
StockholdersEquity
|
$-385.33K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-109.59K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-119.92K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-17.74K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-396.59K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-269.88K | USD | Point-in-time |
| Common shares for cash |
StockIssuedDuringPeriodValueNewIssues
|
$63.50K | USD | 1 Quarter |
| Common shares for cash |
StockIssuedDuringPeriodValueNewIssues
|
$30.00K | USD | 1 Quarter |
| Common shares for cash |
StockIssuedDuringPeriodValueNewIssues
|
$44.25K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-18.74K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-57.48K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-208.95K | USD | 2 Qtrs |
| Net loss |
NetIncomeLoss
|
$-190.21K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-91.84K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-149.33K | USD | 2 Qtrs |
| Common shares for service |
StockIssuedDuringPeriodValueIssuedForServices
|
$2.90K | USD | 1 Quarter |
| Balance |
StockholdersEquity
|
$-385.33K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-109.59K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-119.92K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-17.74K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-396.59K | 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.