2022 Q4 Form 10-Q Financial Statement
#000101738622000520 Filed on November 15, 2022
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 |