10-Q Filing
Filing Information
| Form Type | 10-Q |
| Accession Number | 0001493152-24-009911 |
| Period End Date | 20240131 |
| Filing Date | 20240314 |
| Fiscal Year | 2024 |
| Fiscal Period | Q3 |
| XBRL Instance | form10-q_htm.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
44 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, shares authorized |
CommonStockSharesAuthorized
|
172.50M | shares | Point-in-time |
| Common stock, shares authorized |
CommonStockSharesAuthorized
|
172.50M | shares | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
172.21M | shares | Point-in-time |
| Common stock, shares issued |
CommonStockSharesIssued
|
152.29M | shares | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
152.29M | shares | Point-in-time |
| Common stock, shares outstanding |
CommonStockSharesOutstanding
|
172.21M | shares | Point-in-time |
| Cash |
Cash
|
$2.25K | 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
|
$3.25K | USD | Point-in-time |
| Total assets |
Assets
|
$3.25K | USD | Point-in-time |
| Total assets |
Assets
|
$2.83K | USD | Point-in-time |
| Accounts payable and accrued liabilities |
AccountsPayableAndAccruedLiabilitiesCurrent
|
$123.03K | USD | Point-in-time |
| Accounts payable and accrued liabilities |
AccountsPayableAndAccruedLiabilitiesCurrent
|
$117.31K | 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
|
$127.61K | USD | Point-in-time |
| Derivative Liability |
DerivativeLiabilitiesCurrent
|
- | USD | Point-in-time |
| Convertible debt, related party, net of discount |
ConvertibleDebtCurrent
|
- | USD | Point-in-time |
| Convertible debt, related party, net of discount |
ConvertibleDebtCurrent
|
$106.75K | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$272.71K | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$416.55K | USD | Point-in-time |
| Total liabilities |
Liabilities
|
$272.71K | USD | Point-in-time |
| Total liabilities |
Liabilities
|
$416.55K | USD | Point-in-time |
| Common stock, no par value, 172,500,000 shares authorized, 172,214,579 and 152,289,579 shares issued and outstanding, respectively |
CommonStockValue
|
$8.62M | USD | Point-in-time |
| Common stock, no par value, 172,500,000 shares authorized, 172,214,579 and 152,289,579 shares issued and outstanding, respectively |
CommonStockValue
|
$8.74M | 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
|
$-9.15M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-8.89M | 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
|
$-413.31K | USD | Point-in-time |
| Total stockholders deficit |
StockholdersEquity
|
$-385.33K | USD | Point-in-time |
| Total stockholders deficit |
StockholdersEquity
|
$-269.88K | 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
|
$-127.75K | USD | Point-in-time |
| Total liabilities and stockholders deficit |
LiabilitiesAndStockholdersEquity
|
$2.83K | USD | Point-in-time |
| Total liabilities and stockholders deficit |
LiabilitiesAndStockholdersEquity
|
$3.25K | USD | Point-in-time |
Income Statement
44 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| General and administrative |
GeneralAndAdministrativeExpense
|
$211.42K | USD | 3 Qtrs |
| General and administrative |
GeneralAndAdministrativeExpense
|
$187.74K | USD | 3 Qtrs |
| General and administrative |
GeneralAndAdministrativeExpense
|
$38.41K | USD | 1 Quarter |
| General and administrative |
GeneralAndAdministrativeExpense
|
$46.86K | USD | 1 Quarter |
| Total operating expenses |
OperatingExpenses
|
$38.41K | USD | 1 Quarter |
| Total operating expenses |
OperatingExpenses
|
$46.86K | USD | 1 Quarter |
| Total operating expenses |
OperatingExpenses
|
$211.42K | USD | 3 Qtrs |
| Total operating expenses |
OperatingExpenses
|
$187.74K | USD | 3 Qtrs |
| Interest expense |
InterestExpense
|
- | USD | 1 Quarter |
| Interest expense |
InterestExpense
|
- | USD | 3 Qtrs |
| Interest expense |
InterestExpense
|
$107.77K | USD | 3 Qtrs |
| Interest expense |
InterestExpense
|
$48.30K | USD | 1 Quarter |
| Gain on change in derivative liability |
DerivativeGainLossOnDerivativeNet
|
$61.39K | USD | 3 Qtrs |
| Gain on change in derivative liability |
DerivativeGainLossOnDerivativeNet
|
- | USD | 1 Quarter |
| Gain on change in derivative liability |
DerivativeGainLossOnDerivativeNet
|
- | USD | 3 Qtrs |
| Gain on change in derivative liability |
DerivativeGainLossOnDerivativeNet
|
$46.31K | USD | 1 Quarter |
| Total other expenses |
OtherNonoperatingIncomeExpense
|
- | USD | 1 Quarter |
| Total other expenses |
OtherNonoperatingIncomeExpense
|
$-46.39K | USD | 3 Qtrs |
| Total other expenses |
OtherNonoperatingIncomeExpense
|
$-1.99K | USD | 1 Quarter |
| Total other expenses |
OtherNonoperatingIncomeExpense
|
- | USD | 3 Qtrs |
| Net loss |
NetIncomeLoss
|
$-187.74K | USD | 3 Qtrs |
| Net loss |
NetIncomeLoss
|
$-48.85K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-190.21K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-57.48K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-18.74K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-91.84K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-257.80K | USD | 3 Qtrs |
| Net loss |
NetIncomeLoss
|
$-38.41K | USD | 1 Quarter |
| Loss per share - basic |
EarningsPerShareBasic
|
- | USD | 3 Qtrs |
| Loss per share - basic |
EarningsPerShareBasic
|
- | USD | 3 Qtrs |
| Loss per share - basic |
EarningsPerShareBasic
|
- | USD | 1 Quarter |
| Loss per share - basic |
EarningsPerShareBasic
|
- | USD | 1 Quarter |
| Loss per share - diluted |
EarningsPerShareDiluted
|
- | USD | 3 Qtrs |
| Loss per share - diluted |
EarningsPerShareDiluted
|
- | USD | 3 Qtrs |
| Loss per share - diluted |
EarningsPerShareDiluted
|
- | USD | 1 Quarter |
| Loss per share - diluted |
EarningsPerShareDiluted
|
- | USD | 1 Quarter |
| Weighted average shares outstanding - basic |
WeightedAverageNumberOfSharesOutstandingBasic
|
145.21M | shares | 1 Quarter |
| Weighted average shares outstanding - basic |
WeightedAverageNumberOfSharesOutstandingBasic
|
140.96M | shares | 3 Qtrs |
| Weighted average shares outstanding - basic |
WeightedAverageNumberOfSharesOutstandingBasic
|
162.97M | shares | 3 Qtrs |
| Weighted average shares outstanding - basic |
WeightedAverageNumberOfSharesOutstandingBasic
|
167.97M | shares | 1 Quarter |
| Weighted average shares outstanding - diluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
172.21M | shares | 1 Quarter |
| Weighted average shares outstanding - diluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
162.97M | shares | 3 Qtrs |
| Weighted average shares outstanding - diluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
145.21M | shares | 1 Quarter |
| Weighted average shares outstanding - diluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
140.96M | shares | 3 Qtrs |
Cash Flow Statement
50 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net loss |
NetIncomeLoss
|
$-187.74K | USD | 3 Qtrs |
| Net loss |
NetIncomeLoss
|
$-48.85K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-190.21K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-57.48K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-18.74K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-91.84K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-257.80K | USD | 3 Qtrs |
| Net loss |
NetIncomeLoss
|
$-38.41K | USD | 1 Quarter |
| Stock-based compensation |
ShareBasedCompensation
|
$2.90K | USD | 3 Qtrs |
| Stock-based compensation |
ShareBasedCompensation
|
- | USD | 3 Qtrs |
| Amortization of debt discount |
AdjustmentForAmortization
|
$106.75K | USD | 3 Qtrs |
| Amortization of debt discount |
AdjustmentForAmortization
|
- | USD | 3 Qtrs |
| Gain on change in derivative liability |
DerivativeGainLossOnDerivativeNet
|
$61.39K | USD | 3 Qtrs |
| Gain on change in derivative liability |
DerivativeGainLossOnDerivativeNet
|
- | USD | 1 Quarter |
| Gain on change in derivative liability |
DerivativeGainLossOnDerivativeNet
|
- | USD | 3 Qtrs |
| Gain on change in derivative liability |
DerivativeGainLossOnDerivativeNet
|
$46.31K | USD | 1 Quarter |
| Accounts payable and accrued liabilities |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$5.82K | USD | 3 Qtrs |
| Accounts payable and accrued liabilities |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$10.52K | USD | 3 Qtrs |
| Advances - related party |
IncreaseDecreaseInDueToAffiliatesCurrent
|
$-2.29K | USD | 3 Qtrs |
| Advances - related party |
IncreaseDecreaseInDueToAffiliatesCurrent
|
$1.99K | USD | 3 Qtrs |
| Due to officer |
IncreaseDecreaseInDueToOfficersAndStockholdersCurrent
|
$94.50K | USD | 3 Qtrs |
| Due to officer |
IncreaseDecreaseInDueToOfficersAndStockholdersCurrent
|
- | USD | 3 Qtrs |
| CASH FLOWS USED IN OPERATING ACTIVITIES |
NetCashProvidedByUsedInOperatingActivities
|
$-172.33K | USD | 3 Qtrs |
| CASH FLOWS USED IN OPERATING ACTIVITIES |
NetCashProvidedByUsedInOperatingActivities
|
$-114.41K | USD | 3 Qtrs |
| Proceeds from advances - related party |
ProceedsFromRelatedPartyDebt
|
$3.08K | USD | 3 Qtrs |
| Proceeds from advances - related party |
ProceedsFromRelatedPartyDebt
|
- | USD | 3 Qtrs |
| Repayment of advances - related party |
RepaymentsOfRelatedPartyDebt
|
$2.63K | USD | 3 Qtrs |
| Repayment of advances - related party |
RepaymentsOfRelatedPartyDebt
|
- | USD | 3 Qtrs |
| Proceeds from sale of common shares |
ProceedsFromIssuanceOfCommonStock
|
$74.84K | USD | 3 Qtrs |
| Proceeds from sale of common shares |
ProceedsFromIssuanceOfCommonStock
|
$114.38K | USD | 3 Qtrs |
| CASH FLOWS PROVIDED BY FINANCING ACTIVITIES |
NetCashProvidedByUsedInFinancingActivities
|
$114.83K | USD | 3 Qtrs |
| CASH FLOWS PROVIDED BY FINANCING ACTIVITIES |
NetCashProvidedByUsedInFinancingActivities
|
$74.84K | USD | 3 Qtrs |
| NET CHANGE IN CASH |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
$-97.49K | USD | 3 Qtrs |
| NET CHANGE IN CASH |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
$416.00 | USD | 3 Qtrs |
| Cash, beginning of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$2.25K | 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, beginning of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$10.38K | USD | Point-in-time |
| Cash, end of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$2.25K | 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, end of period |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
$10.38K | USD | Point-in-time |
| Cash paid on interest expenses |
InterestPaidNet
|
- | USD | 3 Qtrs |
| Cash paid on interest expenses |
InterestPaidNet
|
- | USD | 3 Qtrs |
| Cash paid for income taxes |
IncomeTaxesPaidNet
|
- | USD | 3 Qtrs |
| Cash paid for income taxes |
IncomeTaxesPaidNet
|
- | USD | 3 Qtrs |
| Convertible notes issued for accrued compensation |
NotesIssued1
|
- | USD | 3 Qtrs |
| Convertible notes issued for accrued compensation |
NotesIssued1
|
$189.00K | USD | 3 Qtrs |
| Expenses paid on the Companys behalf |
ExpensePaidOnCompanysBehalf
|
- | USD | 3 Qtrs |
| Expenses paid on the Companys behalf |
ExpensePaidOnCompanysBehalf
|
$100.00 | USD | 3 Qtrs |
Stockholders Equity
30 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Balance |
StockholdersEquity
|
$-119.92K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-17.74K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-413.31K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-385.33K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-269.88K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-396.59K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-109.59K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-127.75K | USD | Point-in-time |
| Common shares for cash |
StockIssuedDuringPeriodValueNewIssues
|
$20.88K | USD | 1 Quarter |
| Common shares for cash |
StockIssuedDuringPeriodValueNewIssues
|
$30.59K | USD | 1 Quarter |
| Common shares for cash |
StockIssuedDuringPeriodValueNewIssues
|
$44.25K | USD | 1 Quarter |
| Common shares for cash |
StockIssuedDuringPeriodValueNewIssues
|
$30.00K | USD | 1 Quarter |
| Common shares for cash |
StockIssuedDuringPeriodValueNewIssues
|
$63.50K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-187.74K | USD | 3 Qtrs |
| Net loss |
NetIncomeLoss
|
$-48.85K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-190.21K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-57.48K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-18.74K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-91.84K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-257.80K | USD | 3 Qtrs |
| Net loss |
NetIncomeLoss
|
$-38.41K | USD | 1 Quarter |
| Common shares for service |
StockIssuedDuringPeriodValueIssuedForServices
|
$2.90K | USD | 1 Quarter |
| Balance |
StockholdersEquity
|
$-119.92K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-17.74K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-413.31K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-385.33K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-269.88K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-396.59K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-109.59K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-127.75K | USD | Point-in-time |
Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.