$DBMM
Digital Brand Media & Marketing Group, Inc.
Stock
$dbmm
2022 Q4 Form 10-K Financial Statement
#000118518522001360 Filed on November 29, 2022
Income Statement
Concept | 2022 Q4 | 2022 Q3 | 2022 |
---|---|---|---|
Revenue | $54.53K | $60.87K | $225.8K |
YoY Change | -5.3% | 18.96% | 31.53% |
Cost Of Revenue | $27.08K | $29.18K | $131.3K |
YoY Change | -31.88% | 66.65% | -21.71% |
Gross Profit | $27.45K | $31.69K | $94.57K |
YoY Change | 53.97% | -5.85% | 2240.84% |
Gross Profit Margin | 50.34% | 52.06% | 41.87% |
Selling, General & Admin | $148.7K | $111.1K | $553.0K |
YoY Change | -10.38% | -38.35% | -0.79% |
% of Gross Profit | 541.67% | 350.68% | 584.8% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | ||
% of Gross Profit | 0.0% | 0.0% | 0.0% |
Operating Expenses | $148.7K | $111.1K | $553.0K |
YoY Change | -10.38% | -38.34% | -0.79% |
Operating Profit | -$121.3K | -$79.45K | -$458.5K |
YoY Change | -18.13% | -45.8% | -17.15% |
Interest Expense | $77.10K | -$141.9K | $384.6K |
YoY Change | -180.58% | -27.13% | -220.91% |
% of Operating Profit | |||
Other Income/Expense, Net | -$243.4K | $0.00 | -$168.0K |
YoY Change | -347.73% | ||
Pretax Income | -$364.7K | -$221.3K | -$626.4K |
YoY Change | 150.62% | 29.08% | -10.72% |
Income Tax | $0.00 | ||
% Of Pretax Income | |||
Net Earnings | -$364.7K | -$221.3K | -$626.4K |
YoY Change | 150.62% | 29.08% | -10.72% |
Net Earnings / Revenue | -668.74% | -363.58% | -277.37% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | $0.00 | -$281.20 | -$812.20 |
COMMON SHARES | |||
Basic Shares Outstanding | 787.7M shares | 787.7M shares | |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2022 Q4 | 2022 Q3 | 2022 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $15.64K | $9.360K | $9.360K |
YoY Change | 0.13% | -4.39% | -4.39% |
Cash & Equivalents | $15.64K | $9.364K | |
Short-Term Investments | |||
Other Short-Term Assets | $470.00 | $470.00 | $470.00 |
YoY Change | 0.0% | 0.0% | 0.0% |
Inventory | |||
Prepaid Expenses | |||
Receivables | $20.39K | $20.38K | $20.38K |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $36.50K | $30.22K | $30.22K |
YoY Change | 2.3% | 13.99% | 13.99% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $1.420K | $1.420K | $1.420K |
YoY Change | 0.0% | 0.0% | 0.0% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $1.420K | $1.420K | $1.420K |
YoY Change | 0.0% | 0.0% | 0.0% |
TOTAL ASSETS | |||
Total Short-Term Assets | $36.50K | $30.22K | $30.22K |
Total Long-Term Assets | $1.420K | $1.420K | $1.420K |
Total Assets | $37.92K | $31.64K | $31.64K |
YoY Change | 2.21% | 13.28% | 13.28% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $829.1K | $799.7K | $799.7K |
YoY Change | 30.57% | 21.67% | 21.67% |
Accrued Expenses | $2.330M | $2.268M | $2.268M |
YoY Change | 9.08% | 8.86% | 8.86% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $618.0K | $2.571M | $2.571M |
YoY Change | -74.47% | 10.38% | 10.38% |
Long-Term Debt Due | $2.092M | $1.945M | |
YoY Change | |||
Total Short-Term Liabilities | $6.317M | $5.920M | $5.920M |
YoY Change | 10.62% | 6.18% | 6.18% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $43.83K | $34.36K | $34.36K |
YoY Change | -9.12% | -25.61% | -25.61% |
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $43.83K | $34.36K | $34.36K |
YoY Change | -9.12% | -25.61% | -25.61% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $6.317M | $5.920M | $5.920M |
Total Long-Term Liabilities | $43.83K | $34.36K | $34.36K |
Total Liabilities | $6.361M | $5.955M | $5.955M |
YoY Change | 10.46% | 5.92% | 5.92% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$16.84M | -$16.47M | |
YoY Change | 3.95% | ||
Common Stock | $787.7K | $787.7K | |
YoY Change | 3.96% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | -$6.323M | -$5.923M | -$5.923M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $37.92K | $31.64K | $31.64K |
YoY Change | 2.21% | 13.28% | 13.28% |
Cashflow Statement
Concept | 2022 Q4 | 2022 Q3 | 2022 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$364.7K | -$221.3K | -$626.4K |
YoY Change | 150.62% | 29.08% | -10.72% |
Depreciation, Depletion And Amortization | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | ||
Cash From Operating Activities | -$115.0K | -$132.0K | -$389.2K |
YoY Change | 14.76% | 14.5% | -10.88% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $0.00 | $0.00 | |
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | $0.00 | |
YoY Change | |||
Cash From Investing Activities | $0.00 | $0.00 | $0.00 |
YoY Change | |||
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | $121.2K | 126.7K | $389.0K |
YoY Change | 14.11% | 21.21% | -5.29% |
NET CHANGE | |||
Cash From Operating Activities | -$115.0K | -132.0K | -$389.2K |
Cash From Investing Activities | $0.00 | 0.000 | $0.00 |
Cash From Financing Activities | $121.2K | 126.7K | $389.0K |
Net Change In Cash | $6.278K | -5.330K | -$423.00 |
YoY Change | 3.94% | -50.56% | -98.37% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$115.0K | -$132.0K | -$389.2K |
Capital Expenditures | $0.00 | $0.00 | |
Free Cash Flow | -$115.0K | -$389.2K | |
YoY Change | 14.76% | -10.88% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2022 | dei |
Document Type
DocumentType
|
10-K | |
CY2022 | dei |
Document Annual Report
DocumentAnnualReport
|
true | |
CY2022 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2022-08-31 | |
CY2022 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--08-31 | |
CY2022 | dei |
Document Transition Report
DocumentTransitionReport
|
false | |
CY2022 | dei |
Entity File Number
EntityFileNumber
|
333-85072 | |
CY2022 | dei |
Entity Registrant Name
EntityRegistrantName
|
DIGITAL BRAND MEDIA & MARKETING GROUP, INC. | |
CY2022 | dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
FL | |
CY2022 | dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
59-3666743 | |
CY2022 | dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
845 Third Avenue, 6th Floor | |
CY2022 | dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
New York | |
CY2022 | dei |
Entity Address State Or Province
EntityAddressStateOrProvince
|
NY | |
CY2022 | dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
10022 | |
CY2022 | dei |
City Area Code
CityAreaCode
|
646 | |
CY2022 | dei |
Local Phone Number
LocalPhoneNumber
|
722-2706 | |
CY2022 | dei |
Security12b Title
Security12bTitle
|
Common Stock, $0.001 par value | |
CY2022 | dei |
Trading Symbol
TradingSymbol
|
DBMM | |
CY2022 | dei |
Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
|
No | |
CY2022 | dei |
Entity Voluntary Filers
EntityVoluntaryFilers
|
No | |
CY2022 | dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | |
CY2022 | dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | |
CY2022 | dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | |
CY2022 | dei |
Entity Small Business
EntitySmallBusiness
|
true | |
CY2022 | dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
false | |
CY2022 | dei |
Icfr Auditor Attestation Flag
IcfrAuditorAttestationFlag
|
true | |
CY2022 | dei |
Entity Shell Company
EntityShellCompany
|
false | |
CY2020Q2 | dei |
Entity Public Float
EntityPublicFloat
|
0 | usd |
CY2022Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
787718631 | shares |
CY2022 | dei |
Auditor Firm
AuditorFirmId
|
2738 | |
CY2022 | dei |
Auditor Name
AuditorName
|
M&K CPAS, PLLC | |
CY2022 | dei |
Auditor Location
AuditorLocation
|
Houston, TX | |
CY2022Q3 | us-gaap |
Cash
Cash
|
9364 | usd |
CY2021Q3 | us-gaap |
Cash
Cash
|
9787 | usd |
CY2022Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
20383 | usd |
CY2021Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
16251 | usd |
CY2022Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
470 | usd |
CY2021Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
470 | usd |
CY2022Q3 | us-gaap |
Assets Current
AssetsCurrent
|
30217 | usd |
CY2021Q3 | us-gaap |
Assets Current
AssetsCurrent
|
26508 | usd |
CY2022Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1420 | usd |
CY2021Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1420 | usd |
CY2022Q3 | us-gaap |
Assets
Assets
|
31637 | usd |
CY2021Q3 | us-gaap |
Assets
Assets
|
27928 | usd |
CY2022Q3 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
799720 | usd |
CY2021Q3 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
657275 | usd |
CY2022Q3 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
890708 | usd |
CY2021Q3 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
643331 | usd |
CY2022Q3 | us-gaap |
Accrued Salaries Current
AccruedSalariesCurrent
|
1377136 | usd |
CY2021Q3 | us-gaap |
Accrued Salaries Current
AccruedSalariesCurrent
|
1439886 | usd |
CY2022Q3 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
281932 | usd |
CY2021Q3 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
506360 | usd |
CY2022Q3 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
1945071 | usd |
CY2021Q3 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
1648248 | usd |
CY2022Q3 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
79169 | usd |
CY2021Q3 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
89709 | usd |
CY2022Q3 | us-gaap |
Convertible Debt Current
ConvertibleDebtCurrent
|
546571 | usd |
CY2021Q3 | us-gaap |
Convertible Debt Current
ConvertibleDebtCurrent
|
590991 | usd |
CY2022Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
5920307 | usd |
CY2021Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
5575800 | usd |
CY2022Q3 | us-gaap |
Long Term Loans Payable
LongTermLoansPayable
|
34360 | usd |
CY2021Q3 | us-gaap |
Long Term Loans Payable
LongTermLoansPayable
|
46192 | usd |
CY2022Q3 | us-gaap |
Liabilities
Liabilities
|
5954667 | usd |
CY2021Q3 | us-gaap |
Liabilities
Liabilities
|
5621992 | usd |
CY2022Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2021Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2022Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
2000000000 | shares |
CY2021Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
2000000000 | shares |
CY2022Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
757718631 | shares |
CY2021Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
757718631 | shares |
CY2022Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
757718631 | shares |
CY2021Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
757718631 | shares |
CY2022Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
787718 | usd |
CY2021Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
757718 | usd |
CY2022Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
9666590 | usd |
CY2021Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
9528590 | usd |
CY2022Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
93478 | usd |
CY2021Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-35984 | usd |
CY2022Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-16472811 | usd |
CY2021Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-15846383 | usd |
CY2022Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-5923030 | usd |
CY2021Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-5594064 | usd |
CY2022Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
31637 | usd |
CY2021Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
27928 | usd |
CY2022 | us-gaap |
Revenues
Revenues
|
225842 | usd |
CY2021 | us-gaap |
Revenues
Revenues
|
171712 | usd |
CY2022 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
131272 | usd |
CY2021 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
167669 | usd |
CY2022 | us-gaap |
Gross Profit
GrossProfit
|
94570 | usd |
CY2021 | us-gaap |
Gross Profit
GrossProfit
|
4043 | usd |
CY2022 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
553042 | usd |
CY2021 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
557429 | usd |
CY2022 | us-gaap |
Operating Expenses
OperatingExpenses
|
553042 | usd |
CY2021 | us-gaap |
Operating Expenses
OperatingExpenses
|
557429 | usd |
CY2022 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-458472 | usd |
CY2021 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-553386 | usd |
CY2022 | us-gaap |
Interest Expense
InterestExpense
|
384615 | usd |
CY2021 | us-gaap |
Interest Expense
InterestExpense
|
327271 | usd |
CY2022 | us-gaap |
Other Income
OtherIncome
|
98265 | usd |
CY2021 | us-gaap |
Other Income
OtherIncome
|
0 | usd |
CY2022 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-82845 | usd |
CY2021 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
169837 | usd |
CY2022 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
201239 | usd |
CY2021 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
9170 | usd |
CY2022 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-167956 | usd |
CY2021 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-148264 | usd |
CY2022 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-626428 | usd |
CY2021 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-701650 | usd |
CY2022 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
129462 | usd |
CY2021 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-19197 | usd |
CY2022 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-496966 | usd |
CY2021 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-720847 | usd |
CY2022 | dbmm |
Earnings Per Share Basic And Diluted1
EarningsPerShareBasicAndDiluted1
|
0 | |
CY2021 | dbmm |
Earnings Per Share Basic And Diluted1
EarningsPerShareBasicAndDiluted1
|
0 | |
CY2022 | dbmm |
Weighted Average Number Of Share Outstanding Basic And Diluted1
WeightedAverageNumberOfShareOutstandingBasicAndDiluted1
|
771280275 | shares |
CY2021 | dbmm |
Weighted Average Number Of Share Outstanding Basic And Diluted1
WeightedAverageNumberOfShareOutstandingBasicAndDiluted1
|
757718631 | shares |
CY2021 | us-gaap |
Embedded Derivative No Longer Bifurcated Amount Reclassified To Stockholders Equity
EmbeddedDerivativeNoLongerBifurcatedAmountReclassifiedToStockholdersEquity
|
258146 | usd |
CY2022Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
93478 | usd |
CY2021Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-35984 | usd |
CY2022Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-5923030 | usd |
CY2021Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-5594064 | usd |
CY2022 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-626428 | usd |
CY2021 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-701650 | usd |
CY2022 | us-gaap |
Depreciation
Depreciation
|
0 | usd |
CY2021 | us-gaap |
Depreciation
Depreciation
|
558 | usd |
CY2022 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
201239 | usd |
CY2021 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
9170 | usd |
CY2022 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-82845 | usd |
CY2021 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
169837 | usd |
CY2022 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
7198 | usd |
CY2021 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
386 | usd |
CY2022 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
160626 | usd |
CY2021 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
214790 | usd |
CY2022 | us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
264924 | usd |
CY2021 | us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
225773 | usd |
CY2022 | us-gaap |
Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
|
-62750 | usd |
CY2021 | us-gaap |
Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
|
3200 | usd |
CY2022 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-389220 | usd |
CY2021 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-436722 | usd |
CY2022 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
0 | usd |
CY2021 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
0 | usd |
CY2022 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
0 | usd |
CY2021 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
0 | usd |
CY2022 | us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
399202 | usd |
CY2021 | us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
398497 | usd |
CY2022 | us-gaap |
Proceeds From Repayments Of Related Party Debt
ProceedsFromRepaymentsOfRelatedPartyDebt
|
-7601 | usd |
CY2021 | us-gaap |
Proceeds From Repayments Of Related Party Debt
ProceedsFromRepaymentsOfRelatedPartyDebt
|
12240 | usd |
CY2022 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
2712 | usd |
CY2021 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
0 | usd |
CY2022 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
388889 | usd |
CY2021 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
410737 | usd |
CY2022 | us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
-92 | usd |
CY2021 | us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
1311 | usd |
CY2022 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-423 | usd |
CY2021 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-24674 | usd |
CY2021Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
9787 | usd |
CY2020Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
34461 | usd |
CY2022Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
9364 | usd |
CY2021Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
9787 | usd |
CY2022 | us-gaap |
Interest Paid Net
InterestPaidNet
|
0 | usd |
CY2021 | us-gaap |
Interest Paid Net
InterestPaidNet
|
0 | usd |
CY2022 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
0 | usd |
CY2021 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
0 | usd |
CY2022 | us-gaap |
Stock Issued1
StockIssued1
|
64137 | usd |
CY2021 | us-gaap |
Stock Issued1
StockIssued1
|
0 | usd |
CY2022 | us-gaap |
Embedded Derivative No Longer Bifurcated Amount Reclassified To Stockholders Equity
EmbeddedDerivativeNoLongerBifurcatedAmountReclassifiedToStockholdersEquity
|
23189 | usd |
CY2021 | us-gaap |
Embedded Derivative No Longer Bifurcated Amount Reclassified To Stockholders Equity
EmbeddedDerivativeNoLongerBifurcatedAmountReclassifiedToStockholdersEquity
|
258146 | usd |
CY2022Q3 | us-gaap |
Notes Payable
NotesPayable
|
2500000 | usd |
CY2022 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
389000 | usd |
CY2022Q3 | us-gaap |
Letters Of Credit Outstanding Amount
LettersOfCreditOutstandingAmount
|
250000 | usd |
CY2022 | dbmm |
Equity Raise Maximum
EquityRaiseMaximum
|
3000000 | usd |
CY2022Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
23920 | usd |
CY2022 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
0 | usd |
CY2022 | us-gaap |
Advertising Expense
AdvertisingExpense
|
0 | usd |
CY2021 | us-gaap |
Advertising Expense
AdvertisingExpense
|
10895 | usd |
CY2022 | us-gaap |
Use Of Estimates
UseOfEstimates
|
<p style="font-family:Times New Roman;font-size:10pt;font-variant:normal;text-align:justify;margin:0pt;"><b>Use of Estimates</b></p><p style="font-family:Times New Roman;font-size:10pt;font-variant:normal;margin:0pt;"> </p><p style="font-family:Times New Roman;font-size:10pt;font-variant:normal;text-align:justify;margin:0pt;">The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, 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. Included in these estimates are assumptions about the collection of its accounts receivable, converted amount of cash denominated in a foreign currency, and estimated amounts of cash, the derivative liability could settle, if not in common shares. Actual results could differ from those estimates.</p><p style="font-family:Times New Roman;font-size:10pt;font-variant:normal;margin:0pt;"> </p> | |
CY2021Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
23920 | usd |
CY2022Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
22500 | usd |
CY2021Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
22500 | usd |
CY2022Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1420 | usd |
CY2021Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1420 | usd |
CY2022 | us-gaap |
Depreciation
Depreciation
|
0 | usd |
CY2021 | us-gaap |
Depreciation
Depreciation
|
558 | usd |
CY2022 | us-gaap |
Concentration Risk Credit Risk
ConcentrationRiskCreditRisk
|
<p style="font-family:Times New Roman;font-size:10pt;font-variant:normal;text-align:justify;margin:0pt;"><b>Customer Concentration</b></p><p style="font-family:Times New Roman;font-size:10pt;font-variant:normal;margin:0pt;"> </p><p style="font-family:Times New Roman;font-size:10pt;font-variant:normal;text-align:justify;margin:0pt;">Four and three of the Company's customers accounted for approximately 94% and 94% of its revenues during fiscal 2022 and 2021, respectively.</p><p style="font-family:Times New Roman;font-size:10pt;font-variant:normal;margin:0pt;"> </p> | |
CY2022 | us-gaap |
Concentration Risk Percentage1
ConcentrationRiskPercentage1
|
0.94 | pure |
CY2021 | us-gaap |
Concentration Risk Percentage1
ConcentrationRiskPercentage1
|
0.94 | pure |
CY2022Q3 | us-gaap |
Share Price
SharePrice
|
0.0031 | |
CY2021Q3 | us-gaap |
Operating Loss Carryforwards
OperatingLossCarryforwards
|
6400000 | usd |
CY2022Q3 | us-gaap |
Loans Payable
LoansPayable
|
1979431 | usd |
CY2021Q3 | us-gaap |
Loans Payable
LoansPayable
|
1694440 | usd |
CY2021Q3 | us-gaap |
Interest Payable Current And Noncurrent
InterestPayableCurrentAndNoncurrent
|
55200 | usd |
CY2021Q3 | us-gaap |
Debt Instrument Interest Rate Stated Percentage
DebtInstrumentInterestRateStatedPercentage
|
0.025 | pure |
CY2021 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
169837 | usd |
CY2022Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Next Twelve Months
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths
|
1945071 | usd |
CY2022Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
|
10593 | usd |
CY2022Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Three
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree
|
11267 | usd |
CY2022Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Four
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour
|
11983 | usd |
CY2022Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive
|
517 | usd |
CY2022Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
1979431 | usd |
CY2021Q3 | us-gaap |
Share Price
SharePrice
|
0.0076 | |
CY2022Q3 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
546571 | usd |
CY2021Q3 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
590991 | usd |
CY2022 | us-gaap |
Debt Instrument Convertible Terms Of Conversion Feature
DebtInstrumentConvertibleTermsOfConversionFeature
|
The convertible debentures are convertible at ratios varying between 45% and 50% of the closing price at the date of conversion through, at its most favorable terms for the holders, the average of the three lowest closing bids for a period of 5-30 days prior to conversion. | |
CY2021Q3 | us-gaap |
Debt Current
DebtCurrent
|
249800 | usd |
CY2022Q1 | us-gaap |
Debt Conversion Original Debt Amount1
DebtConversionOriginalDebtAmount1
|
85000 | usd |
CY2022Q1 | us-gaap |
Debt Conversion Converted Instrument Shares Issued1
DebtConversionConvertedInstrumentSharesIssued1
|
30000000 | shares |
CY2022Q1 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-82845 | usd |
CY2022 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2022 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
FY | |
CY2022Q3 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
79169 | usd |
CY2021Q3 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
89709 | usd |
CY2020Q3 | us-gaap |
Fair Value Net Derivative Asset Liability Measured On Recurring Basis With Unobservable Inputs
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisWithUnobservableInputs
|
773676 | usd |
CY2021 | us-gaap |
Fair Value Net Derivative Asset Liability Measured On Recurring Basis Unobservable Inputs Reconciliation Transfers Net
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisUnobservableInputsReconciliationTransfersNet
|
-258146 | usd |
CY2021 | us-gaap |
Fair Value Net Derivative Asset Liability Measured On Recurring Basis Unobservable Inputs Reconciliation Gain Loss Included In Earnings
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisUnobservableInputsReconciliationGainLossIncludedInEarnings
|
-9170 | usd |
CY2021Q3 | us-gaap |
Fair Value Net Derivative Asset Liability Measured On Recurring Basis With Unobservable Inputs
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisWithUnobservableInputs
|
506360 | usd |
CY2022 | us-gaap |
Fair Value Net Derivative Asset Liability Measured On Recurring Basis Unobservable Inputs Reconciliation Transfers Net
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisUnobservableInputsReconciliationTransfersNet
|
-23189 | usd |
CY2022 | us-gaap |
Fair Value Net Derivative Asset Liability Measured On Recurring Basis Unobservable Inputs Reconciliation Gain Loss Included In Earnings
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisUnobservableInputsReconciliationGainLossIncludedInEarnings
|
-201239 | usd |
CY2022Q3 | us-gaap |
Fair Value Net Derivative Asset Liability Measured On Recurring Basis With Unobservable Inputs
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisWithUnobservableInputs
|
281932 | usd |
CY2022Q3 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
1377136 | usd |
CY2021Q3 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
1439886 | usd |
CY2022 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2022 | |
CY2022 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001127475 | |
CY2016Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
2000000000 | shares |
CY2022 | us-gaap |
Other Income
OtherIncome
|
98265 | usd |
CY2022 | us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
7063 | usd |
CY2021 | us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
18402 | usd |
CY2022 | dbmm |
Consulting Agreement Annual Amount
ConsultingAgreementAnnualAmount
|
150000 | usd |
CY2022 | us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
132000 | usd |
CY2021 | us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
147000 | usd |
CY2022 | us-gaap |
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
|
27000 | usd |
CY2021 | us-gaap |
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
|
30000 | usd |
CY2022 | us-gaap |
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
|
-51000 | usd |
CY2021 | us-gaap |
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
|
2000 | usd |
CY2022 | us-gaap |
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
-108000 | usd |
CY2021 | us-gaap |
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
-179000 | usd |
CY2022 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | usd |
CY2021 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | usd |
CY2022Q3 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
|
1638000 | usd |
CY2021Q3 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
|
1514000 | usd |
CY2022Q3 | us-gaap |
Deferred Tax Assets Tax Deferred Expense Compensation And Benefits Employee Compensation
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeCompensation
|
349000 | usd |
CY2021Q3 | us-gaap |
Deferred Tax Assets Tax Deferred Expense Compensation And Benefits Employee Compensation
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeCompensation
|
364000 | usd |
CY2022Q3 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
1987000 | usd |
CY2021Q3 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
1878000 | usd |
CY2022Q3 | us-gaap |
Deferred Tax Assets Net
DeferredTaxAssetsNet
|
0 | usd |
CY2021Q3 | us-gaap |
Deferred Tax Assets Net
DeferredTaxAssetsNet
|
0 | usd |
CY2022 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
225842 | usd |
CY2022 | us-gaap |
Revenues
Revenues
|
225842 | usd |
CY2022Q3 | us-gaap |
Assets
Assets
|
31637 | usd |
CY2021 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
171712 | usd |
CY2021 | us-gaap |
Revenues
Revenues
|
171712 | usd |
CY2021Q3 | us-gaap |
Assets
Assets
|
27928 | usd |