2022 Q4 Form 10-Q Financial Statement

#000101738622000520 Filed on November 15, 2022

View on sec.gov

Income Statement

Concept 2022 Q4 2022 Q3 2021 Q4
Revenue $147.0K $911.2K $561.6K
YoY Change -73.83% 19.11% 328.21%
Cost Of Revenue $122.9K $581.3K $496.8K
YoY Change -75.26% 32.07% 515.54%
Gross Profit $24.04K $330.0K $64.80K
YoY Change -62.9% 1.56% 28.47%
Gross Profit Margin 16.36% 36.21% 11.54%
Selling, General & Admin $175.8K $195.0K $184.5K
YoY Change -4.73% 27.97% 53.89%
% of Gross Profit 731.24% 59.09% 284.74%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $920.00 $930.00 $920.00
YoY Change 0.0% 0.0% 0.0%
% of Gross Profit 3.83% 0.28% 1.42%
Operating Expenses $175.8K $782.2K $184.5K
YoY Change -4.73% 413.44% 53.9%
Operating Profit -$151.8K $129.0K -$119.7K
YoY Change 26.76% -25.24% 72.37%
Interest Expense $26.81K $6.000K $0.00
YoY Change -100.0%
% of Operating Profit 4.65%
Other Income/Expense, Net $29.54K
YoY Change -86.41%
Pretax Income -$124.9K $129.0K -$85.17K
YoY Change 46.69% -66.93% -173.82%
Income Tax
% Of Pretax Income
Net Earnings -$124.9K $158.5K -$85.17K
YoY Change 46.69% -59.35% -173.82%
Net Earnings / Revenue -85.02% 17.4% -15.17%
Basic Earnings Per Share
Diluted Earnings Per Share $0.00 $361.40 -$194.20
COMMON SHARES
Basic Shares Outstanding 438.7M shares 438.7M shares
Diluted Shares Outstanding

Balance Sheet

Concept 2022 Q4 2022 Q3 2021 Q4
SHORT-TERM ASSETS
Cash & Short-Term Investments $338.2K $538.6K $595.4K
YoY Change -43.21% -15.8% 44.82%
Cash & Equivalents $338.2K $538.6K $595.4K
Short-Term Investments
Other Short-Term Assets
YoY Change
Inventory
Prepaid Expenses
Receivables $0.00 $0.00
Other Receivables $1.191M
Total Short-Term Assets $1.953M $1.937M $1.786M
YoY Change 9.34% 26.0% 197.48%
LONG-TERM ASSETS
Property, Plant & Equipment $2.483K $3.412K $6.197K
YoY Change -59.93% -52.15% -37.47%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets
YoY Change
Total Long-Term Assets $2.483K $3.412K $6.197K
YoY Change -59.93% -52.15% -37.47%
TOTAL ASSETS
Total Short-Term Assets $1.953M $1.937M $1.786M
Total Long-Term Assets $2.483K $3.412K $6.197K
Total Assets $1.955M $1.940M $1.792M
YoY Change 9.1% 25.64% 193.67%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $39.01K $0.00 $0.00
YoY Change -100.0% -100.0%
Accrued Expenses $39.01K $35.13K
YoY Change
Deferred Revenue
YoY Change
Short-Term Debt $797.0K $661.0K $575.0K
YoY Change 38.61% 666.38% 428.74%
Long-Term Debt Due $0.00 $0.00 $62.50K
YoY Change -100.0% -100.0% 36.49%
Total Short-Term Liabilities $1.222M $1.082M $1.076M
YoY Change 13.52% 45.57% 57.45%
LONG-TERM LIABILITIES
Long-Term Debt $0.00 $0.00 $0.00
YoY Change
Other Long-Term Liabilities
YoY Change
Total Long-Term Liabilities $0.00 $0.00 $0.00
YoY Change
TOTAL LIABILITIES
Total Short-Term Liabilities $1.222M $1.082M $1.076M
Total Long-Term Liabilities $0.00 $0.00 $0.00
Total Liabilities $1.222M $1.082M $1.076M
YoY Change 13.52% 45.57% 57.45%
SHAREHOLDERS EQUITY
Retained Earnings -$14.34M -$14.21M -$14.35M
YoY Change -0.12%
Common Stock $438.7K $438.7K $438.7K
YoY Change 0.0%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $733.9K $858.8K $716.3K
YoY Change
Total Liabilities & Shareholders Equity $1.955M $1.940M $1.792M
YoY Change 9.1% 25.64% 193.67%

Cashflow Statement

Concept 2022 Q4 2022 Q3 2021 Q4
OPERATING ACTIVITIES
Net Income -$124.9K $158.5K -$85.17K
YoY Change 46.69% -59.35% -173.82%
Depreciation, Depletion And Amortization $920.00 $930.00 $920.00
YoY Change 0.0% 0.0% 0.0%
Cash From Operating Activities -$164.0K -$7.090K $426.7K
YoY Change -138.42% -101.5% -285.45%
INVESTING ACTIVITIES
Capital Expenditures
YoY Change
Acquisitions
YoY Change
Other Investing Activities -$258.5K $97.40K $31.06K
YoY Change -932.26% -133.02% -90.2%
Cash From Investing Activities -$258.5K $97.40K $31.06K
YoY Change -932.26% -133.02% -90.2%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities 222.0K 0.000 -502.1K
YoY Change -144.22% -100.0% 406.37%
NET CHANGE
Cash From Operating Activities -164.0K -7.090K 426.7K
Cash From Investing Activities -258.5K 97.40K 31.06K
Cash From Financing Activities 222.0K 0.000 -502.1K
Net Change In Cash -200.5K 90.31K -44.26K
YoY Change 352.94% -45.67% 256.36%
FREE CASH FLOW
Cash From Operating Activities -$164.0K -$7.090K $426.7K
Capital Expenditures
Free Cash Flow
YoY Change

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
us-gaap Legal Fees
LegalFees
usd
us-gaap Gain Or Loss On Sale Of Stock In Subsidiary
GainOrLossOnSaleOfStockInSubsidiary
usd
us-gaap Proceeds From Collection Of Notes Receivable
ProceedsFromCollectionOfNotesReceivable
usd
us-gaap Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
usd
us-gaap Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
usd
us-gaap Current Federal State And Local Tax Expense Benefit
CurrentFederalStateAndLocalTaxExpenseBenefit
usd
us-gaap Current Federal State And Local Tax Expense Benefit
CurrentFederalStateAndLocalTaxExpenseBenefit
usd
CY2022Q3 us-gaap Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
usd
CY2021Q4 us-gaap Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
usd
dei Entity Central Index Key
EntityCentralIndexKey
0001346655
dei Amendment Flag
AmendmentFlag
false
dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2022
dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q3
CY2021Q4 us-gaap Loans And Leases Receivable Related Parties
LoansAndLeasesReceivableRelatedParties
usd
CY2021Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
usd
CY2022Q3 us-gaap Loans Payable To Bank Current
LoansPayableToBankCurrent
usd
CY2021Q3 us-gaap Interest Expense
InterestExpense
usd
us-gaap Interest Expense
InterestExpense
usd
CY2022Q3 us-gaap Gains Losses On Restructuring Of Debt
GainsLossesOnRestructuringOfDebt
usd
us-gaap Gains Losses On Restructuring Of Debt
GainsLossesOnRestructuringOfDebt
usd
CY2022Q3 us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
usd
us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
usd
CY2022Q3 cmgo Ppp Loan Forgiveness
PPPLoanForgiveness
usd
cmgo Ppp Loan Forgiveness
PPPLoanForgiveness
usd
CY2022Q3 us-gaap Gain Loss On Sale Of Stock In Subsidiary Or Equity Method Investee
GainLossOnSaleOfStockInSubsidiaryOrEquityMethodInvestee
usd
CY2021Q3 us-gaap Gain Loss On Sale Of Stock In Subsidiary Or Equity Method Investee
GainLossOnSaleOfStockInSubsidiaryOrEquityMethodInvestee
usd
us-gaap Gain Loss On Sale Of Stock In Subsidiary Or Equity Method Investee
GainLossOnSaleOfStockInSubsidiaryOrEquityMethodInvestee
usd
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
usd
us-gaap Increase Decrease In Deferred Compensation
IncreaseDecreaseInDeferredCompensation
usd
us-gaap Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
usd
us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
usd
cmgo Ppp Loan Forgiveness
PPPLoanForgiveness
usd
us-gaap Proceeds From Loans
ProceedsFromLoans
usd
us-gaap Payments To Acquire Notes Receivable
PaymentsToAcquireNotesReceivable
usd
us-gaap Payments To Acquire Notes Receivable
PaymentsToAcquireNotesReceivable
usd
cmgo Payment Of Deferred Compensation
PaymentOfDeferredCompensation
usd
us-gaap Proceeds From Bank Debt
ProceedsFromBankDebt
usd
us-gaap Payments For Loans
PaymentsForLoans
usd
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
usd
us-gaap Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
usd
dei Document Type
DocumentType
10-Q
dei Document Quarterly Report
DocumentQuarterlyReport
true
dei Document Transition Report
DocumentTransitionReport
false
dei Document Period End Date
DocumentPeriodEndDate
2022-09-30
dei Entity File Number
EntityFileNumber
000-51770
dei Entity Registrant Name
EntityRegistrantName
CMG HOLDINGS GROUP, INC.
dei Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
NV
dei Entity Tax Identification Number
EntityTaxIdentificationNumber
87-0733770
dei Entity Address Address Line1
EntityAddressAddressLine1
2130 North Lincoln Park West 8N
dei Entity Address City Or Town
EntityAddressCityOrTown
Chicago
dei Entity Address State Or Province
EntityAddressStateOrProvince
IL
dei Entity Address Postal Zip Code
EntityAddressPostalZipCode
60614
dei City Area Code
CityAreaCode
(773)
dei Local Phone Number
LocalPhoneNumber
770-3440
dei Entity Current Reporting Status
EntityCurrentReportingStatus
Yes
dei Entity Interactive Data Current
EntityInteractiveDataCurrent
No
dei Entity Filer Category
EntityFilerCategory
Non-accelerated Filer
dei Entity Small Business
EntitySmallBusiness
true
dei Entity Emerging Growth Company
EntityEmergingGrowthCompany
false
dei Entity Shell Company
EntityShellCompany
false
CY2022Q4 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
438672016 shares
CY2022Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
538630 usd
CY2021Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
595430 usd
CY2022Q3 us-gaap Loans And Leases Receivable Related Parties
LoansAndLeasesReceivableRelatedParties
100000 usd
CY2022Q3 us-gaap Receivables Net Current
ReceivablesNetCurrent
1298421 usd
CY2021Q4 us-gaap Receivables Net Current
ReceivablesNetCurrent
1190648 usd
CY2022Q3 us-gaap Assets Current
AssetsCurrent
1937051 usd
CY2021Q4 us-gaap Assets Current
AssetsCurrent
1786078 usd
CY2022Q3 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
3412 usd
CY2021Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
6197 usd
CY2022Q3 us-gaap Assets
Assets
1940463 usd
CY2021Q4 us-gaap Assets
Assets
1792275 usd
CY2022Q3 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
35130 usd
CY2022Q3 us-gaap Deferred Compensation Liability Current
DeferredCompensationLiabilityCurrent
385514 usd
CY2021Q4 us-gaap Deferred Compensation Liability Current
DeferredCompensationLiabilityCurrent
438514 usd
CY2021Q4 us-gaap Loans Payable To Bank Current
LoansPayableToBankCurrent
62500 usd
CY2022Q3 us-gaap Loans Payable
LoansPayable
15000 usd
CY2021Q4 us-gaap Loans Payable
LoansPayable
15000 usd
CY2022Q3 us-gaap Loans Payable Current
LoansPayableCurrent
586000 usd
CY2021Q4 us-gaap Loans Payable Current
LoansPayableCurrent
500000 usd
CY2022Q3 us-gaap Notes Payable Current
NotesPayableCurrent
60000 usd
CY2021Q4 us-gaap Notes Payable Current
NotesPayableCurrent
60000 usd
CY2022Q3 us-gaap Liabilities Current
LiabilitiesCurrent
1081644 usd
CY2021Q4 us-gaap Liabilities Current
LiabilitiesCurrent
1076014 usd
CY2022Q3 us-gaap Liabilities
Liabilities
1081644 usd
CY2021Q4 us-gaap Liabilities
Liabilities
1076014 usd
CY2022Q3 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
450000000 shares
CY2021Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
450000000 shares
CY2022Q3 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2021Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2022Q3 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
438672016 shares
CY2021Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
438672016 shares
CY2022Q3 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
438672016 shares
CY2021Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
438672016 shares
CY2022Q3 us-gaap Common Stock Value
CommonStockValue
438672 usd
CY2021Q4 us-gaap Common Stock Value
CommonStockValue
438672 usd
CY2022Q3 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
14630689 usd
CY2021Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
14630689 usd
CY2022Q3 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-14210542 usd
CY2021Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-14353100 usd
CY2022Q3 us-gaap Stockholders Equity
StockholdersEquity
858819 usd
CY2021Q4 us-gaap Stockholders Equity
StockholdersEquity
716261 usd
CY2022Q3 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
1940463 usd
CY2021Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
1792275 usd
CY2022Q3 us-gaap Revenues
Revenues
911206 usd
CY2021Q3 us-gaap Revenues
Revenues
764990 usd
us-gaap Revenues
Revenues
1886761 usd
us-gaap Revenues
Revenues
1057274 usd
CY2022Q3 us-gaap Cost Of Revenue
CostOfRevenue
581254 usd
CY2021Q3 us-gaap Cost Of Revenue
CostOfRevenue
360105 usd
us-gaap Cost Of Revenue
CostOfRevenue
1379140 usd
us-gaap Cost Of Revenue
CostOfRevenue
637482 usd
CY2022Q3 us-gaap Interest Expense
InterestExpense
6000 usd
us-gaap Interest Expense
InterestExpense
6000 usd
CY2022Q3 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
194971 usd
CY2021Q3 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
152360 usd
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
507396 usd
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
523496 usd
CY2022Q3 us-gaap Operating Expenses
OperatingExpenses
782225 usd
CY2021Q3 us-gaap Operating Expenses
OperatingExpenses
512465 usd
us-gaap Operating Expenses
OperatingExpenses
1892536 usd
us-gaap Operating Expenses
OperatingExpenses
1160978 usd
CY2022Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
128981 usd
CY2021Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
252525 usd
us-gaap Operating Income Loss
OperatingIncomeLoss
-5775 usd
us-gaap Operating Income Loss
OperatingIncomeLoss
-103704 usd
CY2021Q3 us-gaap Gains Losses On Restructuring Of Debt
GainsLossesOnRestructuringOfDebt
216472 usd
us-gaap Gains Losses On Restructuring Of Debt
GainsLossesOnRestructuringOfDebt
589115 usd
CY2021Q3 us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
-12500 usd
us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
-37500 usd
CY2022Q3 us-gaap Interest Income Operating
InterestIncomeOperating
29544 usd
CY2021Q3 us-gaap Interest Income Operating
InterestIncomeOperating
13483 usd
us-gaap Interest Income Operating
InterestIncomeOperating
85833 usd
us-gaap Interest Income Operating
InterestIncomeOperating
35507 usd
cmgo Ppp Loan Forgiveness
PPPLoanForgiveness
62500 usd
us-gaap Gain Loss On Sale Of Stock In Subsidiary Or Equity Method Investee
GainLossOnSaleOfStockInSubsidiaryOrEquityMethodInvestee
471120 usd
CY2022Q3 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
29544 usd
CY2021Q3 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
217455 usd
us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
148333 usd
us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
1058242 usd
CY2022Q3 us-gaap Net Income Loss
NetIncomeLoss
158525 usd
CY2021Q3 us-gaap Net Income Loss
NetIncomeLoss
469980 usd
us-gaap Net Income Loss
NetIncomeLoss
142558 usd
us-gaap Net Income Loss
NetIncomeLoss
954538 usd
CY2020Q4 us-gaap Stockholders Equity
StockholdersEquity
-73109 usd
us-gaap Net Income Loss
NetIncomeLoss
954538 usd
CY2021Q3 us-gaap Stockholders Equity
StockholdersEquity
881429 usd
CY2021Q4 us-gaap Stockholders Equity
StockholdersEquity
716261 usd
us-gaap Net Income Loss
NetIncomeLoss
142558 usd
CY2022Q3 us-gaap Stockholders Equity
StockholdersEquity
858819 usd
us-gaap Net Income Loss
NetIncomeLoss
142558 usd
us-gaap Net Income Loss
NetIncomeLoss
954538 usd
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-178319 usd
us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
35130 usd
us-gaap Legal Fees
LegalFees
7266 usd
us-gaap Gain Or Loss On Sale Of Stock In Subsidiary
GainOrLossOnSaleOfStockInSubsidiary
-471120 usd
us-gaap Depreciation
Depreciation
2785 usd
us-gaap Depreciation
Depreciation
2785 usd
us-gaap Increase Decrease In Deferred Compensation
IncreaseDecreaseInDeferredCompensation
-53000 usd
us-gaap Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
6000 usd
us-gaap Increase Decrease In Interest And Dividends Receivable
IncreaseDecreaseInInterestAndDividendsReceivable
-85833 usd
us-gaap Increase Decrease In Interest And Dividends Receivable
IncreaseDecreaseInInterestAndDividendsReceivable
-35507 usd
us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
-10500 usd
cmgo Ppp Loan Forgiveness
PPPLoanForgiveness
62500 usd
us-gaap Net Cash Provided By Used In Continuing Operations
NetCashProvidedByUsedInContinuingOperations
-14860 usd
us-gaap Net Cash Provided By Used In Continuing Operations
NetCashProvidedByUsedInContinuingOperations
254611 usd
us-gaap Increase Decrease In Other Loans
IncreaseDecreaseInOtherLoans
21940 usd
us-gaap Increase Decrease In Other Loans
IncreaseDecreaseInOtherLoans
547320 usd
us-gaap Proceeds From Collection Of Notes Receivable
ProceedsFromCollectionOfNotesReceivable
60000 usd
us-gaap Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
471120 usd
us-gaap Proceeds From Loans
ProceedsFromLoans
80000 usd
us-gaap Origination Of Notes Receivable From Related Parties
OriginationOfNotesReceivableFromRelatedParties
100000 usd
cmgo Payment Of Deferred Compensation
PaymentOfDeferredCompensation
14862 usd
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-41940 usd
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-31062 usd
us-gaap Proceeds From Bank Debt
ProceedsFromBankDebt
62500 usd
us-gaap Payments For Loans
PaymentsForLoans
57500 usd
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
5000 usd
us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
-56800 usd
us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
228549 usd
CY2021Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
595430 usd
CY2020Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
411136 usd
CY2022Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
538630 usd
CY2021Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
639685 usd
us-gaap Nature Of Operations
NatureOfOperations
<p id="xdx_80C_eus-gaap--NatureOfOperations_zzhrdVr6heL7" style="font: 10pt Times New Roman, Times, Serif; margin: 0.4pt 0 0"><b>1 Nature of Operations and Continuance of Business</b></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0.4pt 0 0"><b> </b></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0 60pt; text-align: justify">Creative Management Group, Inc. was formed in Delaware on August 13, 2002 as a limited liability company named Creative Management Group, LLC. On August 7, 2007, this entity converted to a corporation. The Company is a sports, entertainment, marketing and management company providing event management implementation, sponsorships, licensing and broadcast, production and syndication.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0 60pt; text-align: justify">On February 20, 2008, Creative Management Group, Inc. formed CMG Acquisitions, Inc., a Delaware company, for the purpose of acquiring companies and expansion strategies. On February 20, 2008, Creative Management Group, Inc. acquired 92.6% of Pebble Beach Enterprises, Inc. (a publicly traded company) and changed the name to CMG Holdings Group, Inc. (“the Company”). The purpose of the acquisition was to effect a reverse merger with Pebble Beach Enterprises, Inc. at a later date. On May 27, 2008, Pebble <span style="letter-spacing: 0.1pt">Beach </span>entered into an Agreement and Plan of Reorganization with its controlling shareholder, Creative Management Group, Inc., a privately held Delaware corporation. Upon closing the eighty shareholders of Creative Management Group delivered all their equity interests in Creative Management Group to Pebble Beach in exchange for shares of common stock in Pebble Beach owned by Creative Management Group, as a result of which Creative Management Group became a wholly owned subsidiary of Pebble Beach. The shareholders of Creative Management Group received one share of Pebble Beach’s common stock previously owned by Creative Management Group for each issued and outstanding common share owned of Creative Management Group. As a result, the 22,135,148 shares of Pebble Beach that were issued and previously owned by Creative Management Group, are now owned directly by its shareholders. The 22,135,148 shares of Creative Management Group previously owned by its shareholders are now owned by Pebble Beach, thereby making Creative Management Group a wholly owned subsidiary of Pebble Beach. Pebble Beach did not issue any new shares as part of the Reorganization. The transaction was accounted for as a reverse merger and recapitalization whereby Creative Management Group is the accounting acquirer. Pebble Beach was renamed CMG Holdings Group, Inc.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0.05pt 0 0"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0 60pt; text-align: justify">On April 1, 2009, the Company, through a newly formed subsidiary CMGO Capital, Inc., a Nevada corporation, completed the acquisition of XA, The Experiential Agency, Inc. On March 31, 2010, the Company and AudioEye, Inc. (“AudioEye”) completed a Stock Purchase Agreement under which the Company acquired all the capital stock of AudioEye. On June 22, 2011 the Company entered into a Master Agreement subject to shareholder approval and closing conditions with AudioEye Acquisition Corp., a Nevada corporation where the shareholders of AudioEye Acquisition Corp. exchanged 100% of the stock in AudioEye Acquisition Corp for 80% of the capital stock of AudioEye. The Company retained 15% of AudioEye subject to transfer restrictions in accordance with the Master Agreement; in October 2012, the Company distributed to its shareholders, in a dividend, 5% of <span style="letter-spacing: 0.2pt">the </span>capital stock of AudioEye in accordance with provisions of the Master Agreement.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0 60pt; text-align: justify">On March 28, 2014, CMG Holdings Group, Inc. (the “Company” or “CMG”), completed its acquisition of 100% of the shares of Good Gaming, Inc. (“GGI”) by entering into a Share Exchange Agreement (the “SEA”) with BMB Financial, Inc. and Jackie Beckford, shareholders of GGI. The sole owner of BMB Financial, Inc. is also the sole owner of Infinite Alpha, Inc. which provides consulting services to CMG. Pursuant to the SEA, the Company received 100% of the shares of GGI in exchange for 5,000,000 shares of the Company’s common stock, $33,000 in equipment and consultant compensation and a commitment to pay $200,000 in development costs.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0 60pt; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0 60pt; text-align: justify">On February 18, 2016, the Company sold the assets of Good Gaming, Inc. to HDS International Corp. and thereafter, HDS changed their name to Good Gaming, Inc, from CMG Holdings Group, Inc. (OTCQB: GMER) (“Good Gaming”). The Company received in exchange 100,000,000 Class B Preferred Shares in Good Gaming which are convertible into shares of common stock at a rate of 200 common shares for each Class B Preferred Shares. Good Gaming, Inc. did a 1,000 to 1 reverse split, thus the 100,000,000 Class B Preferred Shares were converted to 100,000 Class B Preferred Shares. The Company has sold a portion of these Good Gaming shares to date in the market and currently owns the equivalent of 14,076,200 common shares in the form of preferred stock and common stock.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 38.7pt 0 60pt; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0 60pt; text-align: justify">The Company’s operating subsidiaries are XA - The Experiential Agency, Inc. - which is a sports, entertainment, marketing and management company providing event management implementation, sponsorships, licensing and broadcast, production and syndication. Its President is Alexis Laken, the daughter of the Company’s president. The other subsidiary is Lincoln Acquisition Corp. which was formed for the purpose of liquidating shares in Good Gaming, Inc. and any other investment shares which might be held by CMG at any given time. </p>
us-gaap Use Of Estimates
UseOfEstimates
<p id="xdx_845_eus-gaap--UseOfEstimates_zkd6F5TGhcW1" style="font: 10pt Times New Roman, Times, Serif; margin: 0.4pt 0 0; text-indent: 20pt">b) Use of Estimates<i> </i></p> <p style="font: 10.5pt Times New Roman, Times, Serif; margin: 0.05pt 0 0"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0 60pt; text-align: justify">The preparation of financial statements in conformity with generally accepted accounting principles in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and li abilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The Company regularly evaluates estimates and assumptions related to the recoverability of its long-lived assets, stock-based compensation, and deferred income tax asset valuation allowances. The Company bases its estimates <span style="letter-spacing: -0.05pt">and </span>assumptions on current facts, historical experience and various other factors that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources. The actual results experienced by the Company may differ materially and adversely from the Company's estimates. To the extent there are material differences between the estimates and the actual results, future results of operations will be affected.</p> <p style="font: 10pt/105% Times New Roman, Times, Serif; margin: 0 8.7pt 0 42.75pt; text-align: justify"> </p>
us-gaap Proceeds From Loans
ProceedsFromLoans
80000 usd
CY2022Q3 us-gaap Debt Instrument Unamortized Discount Current
DebtInstrumentUnamortizedDiscountCurrent
6000 usd
CY2022Q1 us-gaap Debt Instrument Increase Accrued Interest
DebtInstrumentIncreaseAccruedInterest
83 usd
CY2022Q3 us-gaap Loans Receivable Fair Value Disclosure
LoansReceivableFairValueDisclosure
1174991 usd
us-gaap Reclassifications
Reclassifications
<p id="xdx_84B_eus-gaap--Reclassifications_zPhZTDPwCFw7" style="font: 10pt Times New Roman, Times, Serif; margin: 0.4pt 0 0; text-indent: 20pt">h) Reclassifications<i> </i></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 8.3pt 0 0 43.45pt; text-align: justify">Certain prior period amounts have been reclassified to conform to current presentation.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 8.3pt 0 0 43.45pt; text-align: justify"> </p>
CY2022Q3 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
0 usd
CY2021Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
0 usd
CY2021Q3 us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
172525 usd
CY2021Q3 us-gaap Other Nonoperating Income
OtherNonoperatingIncome
217455 usd
CY2021Q3 cmgo Net Income Loss Segment Reporting
NetIncomeLossSegmentReporting
389980 usd
us-gaap Results Of Operations Revenue Other
ResultsOfOperationsRevenueOther
1886761 usd
CY2019Q4 us-gaap Loans Receivable With Fixed Rates Of Interest1
LoansReceivableWithFixedRatesOfInterest1
75000 usd
CY2019Q4 us-gaap Increase Decrease In Notes Receivables
IncreaseDecreaseInNotesReceivables
67500 usd
CY2019Q4 us-gaap Loans Receivable Basis Spread On Variable Rate
LoansReceivableBasisSpreadOnVariableRate
0.12 pure
CY2020 us-gaap Increase Decrease In Notes Receivables
IncreaseDecreaseInNotesReceivables
32500 usd
CY2020 cmgo Convert Loan Receivable To Shares
ConvertLoanReceivableToShares
100 shares
CY2020 cmgo Convert Loan Receivable To Amount
ConvertLoanReceivableToAmount
1000 usd
CY2020Q4 us-gaap Loans Receivable With Fixed Rates Of Interest1
LoansReceivableWithFixedRatesOfInterest1
50000 usd
CY2020Q4 us-gaap Loans Receivable Basis Spread On Variable Rate
LoansReceivableBasisSpreadOnVariableRate
0.10 pure
CY2022Q3 us-gaap Accounts Payable Current
AccountsPayableCurrent
0 usd
CY2021Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
0 usd
CY2022Q3 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2021Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2017Q4 us-gaap Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
40000000 shares
CY2017Q4 us-gaap Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
0.0035
cmgo Term Of Warrant
TermOfWarrant
P5Y
CY2021 us-gaap Proceeds From Loan Originations1
ProceedsFromLoanOriginations1
500000 usd
CY2021Q4 us-gaap Debt Instrument Interest Rate Effective Percentage
DebtInstrumentInterestRateEffectivePercentage
0.06 pure
CY2021Q4 us-gaap Debt Instrument Convertible Conversion Price1
DebtInstrumentConvertibleConversionPrice1
0.0165
us-gaap Proceeds From Loan Originations1
ProceedsFromLoanOriginations1
86000 usd
CY2022Q3 us-gaap Debt Instrument Interest Rate Effective Percentage
DebtInstrumentInterestRateEffectivePercentage
6 pure
us-gaap Loss Contingency Damages Sought Value
LossContingencyDamagesSoughtValue
695000 usd
CY2018 us-gaap Loss Contingency Damages Sought Value
LossContingencyDamagesSoughtValue
775000 usd
CY2018 us-gaap Loss Contingency Damages Awarded Value
LossContingencyDamagesAwardedValue
105000 usd
CY2021Q4 us-gaap Operating Loss Carryforwards
OperatingLossCarryforwards
14210543 usd
us-gaap Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
0.21 pure
us-gaap Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
29937 usd
us-gaap Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
-25877 usd
us-gaap Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
-29937 usd
us-gaap Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
25877 usd
CY2022Q3 us-gaap Deferred Tax Assets Operating Loss Carryforwards Domestic
DeferredTaxAssetsOperatingLossCarryforwardsDomestic
14210543 usd
CY2021Q4 us-gaap Deferred Tax Assets Operating Loss Carryforwards Domestic
DeferredTaxAssetsOperatingLossCarryforwardsDomestic
14353100 usd
CY2022Q3 us-gaap Operating Loss Carryforwards Valuation Allowance
OperatingLossCarryforwardsValuationAllowance
14210543 usd
CY2021Q4 us-gaap Operating Loss Carryforwards Valuation Allowance
OperatingLossCarryforwardsValuationAllowance
14353100 usd
CY2022Q3 us-gaap Results Of Operations Revenue Other
ResultsOfOperationsRevenueOther
911206 usd
CY2022Q3 us-gaap Costs And Expenses
CostsAndExpenses
782224 usd
CY2022Q3 us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
128982 usd
CY2022Q3 us-gaap Other Nonoperating Income
OtherNonoperatingIncome
29544 usd
CY2022Q3 cmgo Net Income Loss Segment Reporting
NetIncomeLossSegmentReporting
158526 usd
CY2021Q3 us-gaap Results Of Operations Revenue Other
ResultsOfOperationsRevenueOther
764990 usd
CY2021Q3 us-gaap Costs And Expenses
CostsAndExpenses
592465 usd
us-gaap Costs And Expenses
CostsAndExpenses
1892536 usd
us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
-5775 usd
us-gaap Other Nonoperating Income
OtherNonoperatingIncome
148333 usd
cmgo Net Income Loss Segment Reporting
NetIncomeLossSegmentReporting
142558 usd
us-gaap Results Of Operations Revenue Other
ResultsOfOperationsRevenueOther
1057274 usd
us-gaap Costs And Expenses
CostsAndExpenses
1240978 usd
us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
-183704 usd
us-gaap Other Nonoperating Income
OtherNonoperatingIncome
1058242 usd
cmgo Net Income Loss Segment Reporting
NetIncomeLossSegmentReporting
874538 usd
CY2020 us-gaap Proceeds From Sales Of Assets Investing Activities
ProceedsFromSalesOfAssetsInvestingActivities
43057 usd
CY2020Q4 us-gaap Accounts Receivable Net
AccountsReceivableNet
23942 usd
CY2020 us-gaap Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
67000 usd
CY2020 us-gaap Equipment Expense
EquipmentExpense
40000 usd
CY2020 us-gaap Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
27000 usd
us-gaap Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
109241 usd
us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
58000 usd
us-gaap Related Party Transaction Rate
RelatedPartyTransactionRate
0 pure
CY2022Q3 us-gaap Loans Payable
LoansPayable
15000 usd
CY2017Q4 us-gaap Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
40000000 shares
CY2015Q4 us-gaap Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
0.0155
cmgo Term Of Warrant
TermOfWarrant
P5Y
CY2017Q4 us-gaap Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
0.0035
cmgo Term Of Warrant
TermOfWarrant
P5Y

Files In Submission

Name View Source Status
0001017386-22-000520-index-headers.html Edgar Link pending
0001017386-22-000520-index.html Edgar Link pending
0001017386-22-000520.txt Edgar Link pending
0001017386-22-000520-xbrl.zip Edgar Link pending
cmgo-20220930.xsd Edgar Link pending
cmgo_2022sept30-10q.htm Edgar Link pending
exhibit_31-1.htm Edgar Link pending
exhibit_31-2.htm Edgar Link pending
exhibit_32-1.htm Edgar Link pending
Financial_Report.xlsx Edgar Link pending
image_001.jpg Edgar Link pending
MetaLinks.json Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
cmgo-20220930_def.xml Edgar Link unprocessable
cmgo-20220930_cal.xml Edgar Link unprocessable
cmgo-20220930_lab.xml Edgar Link unprocessable
cmgo-20220930_pre.xml Edgar Link unprocessable
FilingSummary.xml Edgar Link unprocessable
cmgo_2022sept30-10q_htm.xml Edgar Link completed
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R4.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending