2024 Q2 Form 10-Q Financial Statement
#000114036124026889 Filed on May 20, 2024
Income Statement
Concept | 2024 Q2 | 2024 Q1 | 2023 Q4 |
---|---|---|---|
Revenue | $836.9K | $770.5K | $0.00 |
YoY Change | |||
Cost Of Revenue | $36.20K | $93.40K | $164.9K |
YoY Change | -12.14% | 126.15% | |
Gross Profit | $800.7K | $677.1K | $3.966M |
YoY Change | -30.43% | -37.01% | |
Gross Profit Margin | 95.67% | 87.88% | |
Selling, General & Admin | $13.42M | $64.80M | $113.8K |
YoY Change | 29.15% | 9570.91% | |
% of Gross Profit | 1675.86% | 9569.5% | 2.87% |
Research & Development | $4.862M | $33.16M | $9.716M |
YoY Change | 121.24% | 1079.14% | |
% of Gross Profit | 607.17% | 4897.15% | 244.96% |
Depreciation & Amortization | $3.700K | $5.600K | $60.40K |
YoY Change | -77.98% | -66.06% | |
% of Gross Profit | 0.46% | 0.83% | 1.52% |
Operating Expenses | $18.28M | $97.95M | $4.505M |
YoY Change | 54.79% | 9503.3% | -36.38% |
Operating Profit | -$18.66M | -$98.35M | -$539.1K |
YoY Change | 58.01% | 9508.7% | |
Interest Expense | -$157.8K | $2.818M | $3.448M |
YoY Change | -104.36% | -11.67% | 37.63% |
% of Operating Profit | |||
Other Income/Expense, Net | $34.59K | ||
YoY Change | |||
Pretax Income | -$16.37M | -$327.6M | -$1.023M |
YoY Change | 99.87% | -15245.06% | -77.64% |
Income Tax | $0.00 | $0.00 | $861.1K |
% Of Pretax Income | |||
Net Earnings | -$16.37M | -$327.6M | -$9.178M |
YoY Change | 79.99% | -25698.01% | 76.55% |
Net Earnings / Revenue | -1955.79% | -42517.81% | |
Basic Earnings Per Share | -$0.10 | -$3.61 | |
Diluted Earnings Per Share | -$0.10 | -$3.61 | -$0.05 |
COMMON SHARES | |||
Basic Shares Outstanding | 176.7M | 136.7M | |
Diluted Shares Outstanding | 166.7M | 90.74M |
Balance Sheet
Concept | 2024 Q2 | 2024 Q1 | 2023 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $344.0M | $233.7M | $395.0K |
YoY Change | 343854.4% | 116750.45% | 39800.0% |
Cash & Equivalents | $344.0M | $233.7M | $395.0K |
Short-Term Investments | |||
Other Short-Term Assets | $9.553M | $40.35M | $0.00 |
YoY Change | 9453.4% | 20076.5% | -100.0% |
Inventory | |||
Prepaid Expenses | $0.00 | ||
Receivables | $17.50K | $47.20K | $81.00K |
Other Receivables | $0.00 | $0.00 | |
Total Short-Term Assets | $353.5M | $274.1M | $395.0K |
YoY Change | 220123.82% | 87155.83% | 133.27% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $2.162M | $23.70K | $29.20K |
YoY Change | |||
Goodwill | $0.00 | ||
YoY Change | |||
Intangibles | $0.00 | ||
YoY Change | |||
Long-Term Investments | $310.6M | ||
YoY Change | 3.43% | ||
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $2.969M | $337.5K | $310.6M |
YoY Change | -99.03% | -99.89% | 3.43% |
TOTAL ASSETS | |||
Total Short-Term Assets | $353.5M | $274.1M | $395.0K |
Total Long-Term Assets | $2.969M | $337.5K | $310.6M |
Total Assets | $356.5M | $274.4M | $311.0M |
YoY Change | 16.01% | -9.67% | 3.5% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $1.948M | $1.148M | $1.601M |
YoY Change | |||
Accrued Expenses | $3.293M | $3.293M | $47.10M |
YoY Change | -88.87% | -82.22% | 174.39% |
Deferred Revenue | $2.925M | $3.717M | $4.413M |
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $6.783M |
YoY Change | -100.0% | -100.0% | 93.75% |
Long-Term Debt Due | $0.00 | $50.16M | $0.00 |
YoY Change | |||
Total Short-Term Liabilities | $14.30M | $64.00M | $56.18M |
YoY Change | -62.04% | 150.88% | 149.98% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | $530.3K | $159.8K | $10.06M |
YoY Change | -94.75% | -98.42% | 0.0% |
Total Long-Term Liabilities | $530.3K | $159.8K | $10.06M |
YoY Change | -94.75% | -98.42% | 0.0% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $14.30M | $64.00M | $56.18M |
Total Long-Term Liabilities | $530.3K | $159.8K | $10.06M |
Total Liabilities | $14.83M | $64.16M | $66.24M |
YoY Change | -68.93% | 80.36% | 103.59% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$2.888B | -$2.872B | -$63.87M |
YoY Change | 6433.02% | 8638.13% | 106.11% |
Common Stock | $3.230B | $3.082B | $8.800K |
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $0.00 | ||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $341.7M | $210.3M | -$63.87M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $356.5M | $274.4M | $311.0M |
YoY Change | 16.01% | -9.67% | 3.5% |
Cashflow Statement
Concept | 2024 Q2 | 2024 Q1 | 2023 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$16.37M | -$327.6M | -$9.178M |
YoY Change | 79.99% | -25698.01% | 76.55% |
Depreciation, Depletion And Amortization | $3.700K | $5.600K | $60.40K |
YoY Change | -77.98% | -66.06% | |
Cash From Operating Activities | -$21.44M | -$9.316M | -$3.433M |
YoY Change | 10619.15% | 2148.69% | 630.56% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $2.142M | $0.00 | $2.200K |
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | ||
YoY Change | -100.0% | ||
Cash From Investing Activities | -$2.142M | $0.00 | $0.00 |
YoY Change | -100.0% | ||
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 93.81M | 280.5M | 542.0K |
YoY Change | 78071.17% | 49453.45% | 31.9% |
NET CHANGE | |||
Cash From Operating Activities | -21.44M | -9.316M | -3.433M |
Cash From Investing Activities | -2.142M | 0.000 | 0.000 |
Cash From Financing Activities | 93.81M | 280.5M | 542.0K |
Net Change In Cash | 70.23M | 271.2M | -2.891M |
YoY Change | -87881.5% | 178628.73% | 14452800.0% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$21.44M | -$9.316M | -$3.433M |
Capital Expenditures | $2.142M | $0.00 | $2.200K |
Free Cash Flow | -$23.58M | -$9.316M | -$3.435M |
YoY Change | 2148.69% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2024Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2024Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2024Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2024 | |
CY2024Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2024Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001849635 | |
CY2023Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.00 | |
CY2023Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.00 | |
CY2024Q1 | us-gaap |
Operating Lease Right Of Use Asset Statement Of Financial Position Extensible List
OperatingLeaseRightOfUseAssetStatementOfFinancialPositionExtensibleList
|
http://fasb.org/us-gaap/2023#Assets | |
CY2023Q4 | us-gaap |
Operating Lease Right Of Use Asset Statement Of Financial Position Extensible List
OperatingLeaseRightOfUseAssetStatementOfFinancialPositionExtensibleList
|
http://fasb.org/us-gaap/2023#Assets | |
CY2023Q4 | us-gaap |
Operating Lease Liability Current Statement Of Financial Position Extensible List
OperatingLeaseLiabilityCurrentStatementOfFinancialPositionExtensibleList
|
http://fasb.org/us-gaap/2023#LiabilitiesCurrent | |
CY2024Q1 | us-gaap |
Operating Lease Liability Current Statement Of Financial Position Extensible List
OperatingLeaseLiabilityCurrentStatementOfFinancialPositionExtensibleList
|
http://fasb.org/us-gaap/2023#LiabilitiesCurrent | |
CY2023Q4 | us-gaap |
Operating Lease Liability Noncurrent Statement Of Financial Position Extensible List
OperatingLeaseLiabilityNoncurrentStatementOfFinancialPositionExtensibleList
|
http://fasb.org/us-gaap/2023#Liabilities | |
CY2024Q1 | us-gaap |
Operating Lease Liability Noncurrent Statement Of Financial Position Extensible List
OperatingLeaseLiabilityNoncurrentStatementOfFinancialPositionExtensibleList
|
http://fasb.org/us-gaap/2023#Liabilities | |
CY2024Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2023Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2024Q1 | us-gaap |
Restricted Cash Current
RestrictedCashCurrent
|
40028300 | |
CY2023Q4 | us-gaap |
Restricted Cash Current
RestrictedCashCurrent
|
0 | |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-210300 | |
CY2024Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-3.61 | |
CY2024Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-3.61 | |
CY2024Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
770500 | |
CY2023Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
1116200 | |
CY2024Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
93400 | |
CY2023Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
41300 | |
CY2024Q1 | us-gaap |
Gross Profit
GrossProfit
|
677100 | |
CY2023Q1 | us-gaap |
Gross Profit
GrossProfit
|
1074900 | |
CY2024Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
33158600 | |
CY2023Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
2812100 | |
CY2024Q1 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
1070400 | |
CY2023Q1 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
256100 | |
CY2024Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
64795100 | |
CY2023Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1836300 | |
CY2024Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
5600 | |
CY2023Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
16300 | |
CY2024Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
99029700 | |
CY2023Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
4920800 | |
CY2024Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-98352600 | |
CY2023Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-3845900 | |
CY2024Q1 | us-gaap |
Interest Expense
InterestExpense
|
2817600 | |
CY2023Q1 | us-gaap |
Interest Expense
InterestExpense
|
2024300 | |
CY2024Q1 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
28800 | |
CY2023Q1 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
0 | |
CY2024Q1 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-542300 | |
CY2023Q1 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
0 | |
CY2024Q1 | us-gaap |
Derivative Instruments Not Designated As Hedging Instruments Gain Loss Net
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet
|
-225916000 | |
CY2023Q1 | us-gaap |
Derivative Instruments Not Designated As Hedging Instruments Gain Loss Net
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet
|
5659900 | |
CY2024Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-327599700 | |
CY2023Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-210300 | |
CY2024Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | |
CY2023Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | |
CY2024Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-327599700 | |
CY2024Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
90743994 | |
CY2023Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
87500000 | |
CY2024Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
90743994 | |
CY2023Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
87500000 | |
CY2024Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
84588000 | |
CY2023Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
0 | |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-8572500 | |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-210300 | |
CY2023Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-8782800 | |
CY2023Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-22768100 | |
CY2023Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-31550900 | |
CY2023Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-26033100 | |
CY2023Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-57584000 | |
CY2023Q4 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-9177900 | |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-66761900 | |
CY2024Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-327599700 | |
CY2024Q1 | djt |
Adjustments To Additional Paid In Capital Fair Value Earnout Shares
AdjustmentsToAdditionalPaidInCapitalFairValueEarnoutShares
|
0 | |
CY2024Q1 | us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
300426000 | |
CY2024Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
84588000 | |
CY2024Q1 | us-gaap |
Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
|
219621600 | |
CY2024Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
210274000 | |
CY2024Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-327599700 | |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-210300 | |
CY2024Q1 | us-gaap |
Paid In Kind Interest
PaidInKindInterest
|
2817600 | |
CY2023Q1 | us-gaap |
Paid In Kind Interest
PaidInKindInterest
|
2024300 | |
CY2024Q1 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
225916000 | |
CY2023Q1 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
-5659900 | |
CY2024Q1 | us-gaap |
Depreciation
Depreciation
|
5600 | |
CY2023Q1 | us-gaap |
Depreciation
Depreciation
|
16500 | |
CY2024Q1 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-542300 | |
CY2023Q1 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
0 | |
CY2024Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
84588000 | |
CY2023Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
0 | |
CY2024Q1 | us-gaap |
Operating Lease Right Of Use Asset Amortization Expense
OperatingLeaseRightOfUseAssetAmortizationExpense
|
400 | |
CY2023Q1 | us-gaap |
Operating Lease Right Of Use Asset Amortization Expense
OperatingLeaseRightOfUseAssetAmortizationExpense
|
1800 | |
CY2024Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-2800 | |
CY2023Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
0 | |
CY2024Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-33800 | |
CY2023Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-13200 | |
CY2024Q1 | us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
-695900 | |
CY2023Q1 | us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
0 | |
CY2024Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
5073100 | |
CY2023Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
39900 | |
CY2024Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-9316000 | |
CY2023Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-3774500 | |
CY2024Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
0 | |
CY2023Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
0 | |
CY2024Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
0 | |
CY2023Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
0 | |
CY2024Q1 | us-gaap |
Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
|
47455000 | |
CY2023Q1 | us-gaap |
Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
|
0 | |
CY2024Q1 | djt |
Proceeds From Merger Related Costs Financing Activities
ProceedsFromMergerRelatedCostsFinancingActivities
|
233017500 | |
CY2023Q1 | djt |
Proceeds From Merger Related Costs Financing Activities
ProceedsFromMergerRelatedCostsFinancingActivities
|
0 | |
CY2024Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
280472500 | |
CY2023Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
0 | |
CY2024Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
271156500 | |
CY2023Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-3774500 | |
CY2023Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
2572700 | |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
9808400 | |
CY2024Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
273729200 | |
CY2023Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
6033900 | |
CY2024Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
233700900 | |
CY2023Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
6033900 | |
CY2024Q1 | us-gaap |
Restricted Cash Current
RestrictedCashCurrent
|
40028300 | |
CY2023Q1 | us-gaap |
Restricted Cash Current
RestrictedCashCurrent
|
0 | |
CY2024Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
273729200 | |
CY2023Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
6033900 | |
CY2024Q1 | us-gaap |
Interest Paid Net
InterestPaidNet
|
0 | |
CY2023Q1 | us-gaap |
Interest Paid Net
InterestPaidNet
|
0 | |
CY2024Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | |
CY2023Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | |
CY2024Q1 | us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
300426000 | |
CY2023Q1 | us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
0 | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-12577300 | ||
CY2024Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-9316000 | |
CY2023Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-3774500 | |
CY2024Q1 | us-gaap |
Assets Current
AssetsCurrent
|
274101100 | |
CY2024Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
64004800 | |
CY2024Q1 | us-gaap |
Use Of Estimates
UseOfEstimates
|
<div style="font-weight: bold; font-family: 'Times New Roman'; font-size: 10pt;">Use of Estimates</div> <div style="font-family: 'Times New Roman'; font-size: 10pt;"><br/> </div> <div style="font-family: 'Times New Roman'; font-size: 10pt; text-align: justify;">The preparation of financial statements in conformity with U.S. GAAP 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. Actual results could differ from those estimates. Material estimates and assumptions reflected in the unaudited condensed consolidated financial statements relate to and include, but are not limited to, the valuation of convertible promissory notes and derivative liabilities.</div> | |
CY2024Q1 | us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
-695900 | |
CY2024Q1 | djt |
Deferred Revenue Reorganization Period
DeferredRevenueReorganizationPeriod
|
P12M | |
CY2024Q1 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
1070400 | |
CY2023Q1 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
256100 | |
CY2024Q1 | us-gaap |
Loss Contingency Accrual At Carrying Value
LossContingencyAccrualAtCarryingValue
|
0 | |
CY2024Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
131700 | |
CY2023Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
126100 | |
CY2024Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
23700 | |
CY2023Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
29200 | |
CY2024Q1 | us-gaap |
Depreciation
Depreciation
|
5600 | |
CY2023Q1 | us-gaap |
Depreciation
Depreciation
|
16500 | |
CY2024Q1 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
313800 | |
CY2023Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
353200 | |
CY2024Q1 | djt |
Lease Right Of Use Asset
LeaseRightOfUseAsset
|
313800 | |
CY2023Q4 | djt |
Lease Right Of Use Asset
LeaseRightOfUseAsset
|
353200 | |
CY2024Q1 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
163100 | |
CY2023Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
160300 | |
CY2024Q1 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
159800 | |
CY2023Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
201600 | |
CY2024Q1 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
322900 | |
CY2023Q4 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
361900 | |
CY2024Q1 | us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
44800 | |
CY2023 | us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
44800 | |
CY2024Q1 | us-gaap |
Lease Cost
LeaseCost
|
44800 | |
CY2023 | us-gaap |
Lease Cost
LeaseCost
|
44800 | |
CY2024Q1 | us-gaap |
Lessee Operating Lease Liability Payments Remainder Of Fiscal Year
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear
|
136100 | |
CY2024Q1 | us-gaap |
Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
|
185800 | |
CY2024Q1 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
|
31300 | |
CY2024Q1 | us-gaap |
Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
|
353200 | |
CY2024Q1 | us-gaap |
Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
|
30300 | |
CY2024Q1 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
322900 | |
CY2024Q1 | us-gaap |
Debt Instrument Face Amount
DebtInstrumentFaceAmount
|
98258000 | |
CY2023Q4 | us-gaap |
Debt Instrument Face Amount
DebtInstrumentFaceAmount
|
40700000 | |
CY2024Q1 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
240000 | |
CY2023Q4 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
240000 | |
CY2024Q1 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
98018000 | |
CY2023Q4 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
40460000 | |
CY2024Q1 | us-gaap |
Embedded Derivative Fair Value Of Embedded Derivative Liability
EmbeddedDerivativeFairValueOfEmbeddedDerivativeLiability
|
37234800 | |
CY2023Q4 | us-gaap |
Embedded Derivative Fair Value Of Embedded Derivative Liability
EmbeddedDerivativeFairValueOfEmbeddedDerivativeLiability
|
37234800 | |
CY2024Q1 | djt |
Debt Instrument Liability Component
DebtInstrumentLiabilityComponent
|
60783200 | |
CY2023Q4 | djt |
Debt Instrument Liability Component
DebtInstrumentLiabilityComponent
|
3225200 | |
CY2024Q1 | djt |
Debt Instrument Aggregate Interest Charged
DebtInstrumentAggregateInterestCharged
|
44939400 | |
CY2023Q4 | djt |
Debt Instrument Aggregate Interest Charged
DebtInstrumentAggregateInterestCharged
|
42121800 | |
CY2024Q1 | djt |
Gain Losses On Extinguishment Of Debt
GainLossesOnExtinguishmentOfDebt
|
-542300 | |
CY2023Q4 | djt |
Gain Losses On Extinguishment Of Debt
GainLossesOnExtinguishmentOfDebt
|
0 | |
CY2024Q1 | us-gaap |
Convertible Notes Payable
ConvertibleNotesPayable
|
106264900 | |
CY2023Q4 | us-gaap |
Convertible Notes Payable
ConvertibleNotesPayable
|
45347000 | |
CY2024Q1 | djt |
Debt Instrument Conversion Of Debt Into Paid In Capital
DebtInstrumentConversionOfDebtIntoPaidInCapital
|
56107100 | |
CY2023Q4 | djt |
Debt Instrument Conversion Of Debt Into Paid In Capital
DebtInstrumentConversionOfDebtIntoPaidInCapital
|
0 | |
CY2024Q1 | us-gaap |
Convertible Notes Payable Current
ConvertibleNotesPayableCurrent
|
50157800 | |
CY2023Q4 | us-gaap |
Convertible Notes Payable Current
ConvertibleNotesPayableCurrent
|
42415500 | |
CY2024Q1 | us-gaap |
Convertible Long Term Notes Payable
ConvertibleLongTermNotesPayable
|
0 | |
CY2023Q4 | us-gaap |
Convertible Long Term Notes Payable
ConvertibleLongTermNotesPayable
|
2931500 | |
CY2024Q1 | us-gaap |
Embedded Derivative Fair Value Of Embedded Derivative Liability
EmbeddedDerivativeFairValueOfEmbeddedDerivativeLiability
|
37234800 | |
CY2023Q4 | us-gaap |
Embedded Derivative Fair Value Of Embedded Derivative Liability
EmbeddedDerivativeFairValueOfEmbeddedDerivativeLiability
|
37234800 | |
CY2024Q1 | djt |
Aggregate Change In Fair Value Of Embedded Derivative
AggregateChangeInFairValueOfEmbeddedDerivative
|
-207084100 | |
CY2023Q4 | djt |
Aggregate Change In Fair Value Of Embedded Derivative
AggregateChangeInFairValueOfEmbeddedDerivative
|
18832000 | |
CY2024Q1 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
244318900 | |
CY2023Q4 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
18402800 | |
CY2024Q1 | djt |
Derivative Liability Conversion Paid In Capital
DerivativeLiabilityConversionPaidInCapital
|
244318900 | |
CY2023Q4 | djt |
Derivative Liability Conversion Paid In Capital
DerivativeLiabilityConversionPaidInCapital
|
0 | |
CY2024Q1 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
0 | |
CY2023Q4 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
17282500 | |
CY2024Q1 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
0 | |
CY2023Q4 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
1120300 | |
CY2024Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Next Twelve Months
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths
|
50157800 | |
CY2024Q1 | us-gaap |
Capital Units Authorized
CapitalUnitsAuthorized
|
1000000000 | |
CY2024Q1 | djt |
Capital Stock Par Or Stated Value Per Share
CapitalStockParOrStatedValuePerShare
|
0.0001 | |
CY2024Q1 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | |
CY2023Q1 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | |
CY2024Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
27741229 | |
CY2023Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
0 | |
CY2024Q1 | djt |
Number Of Shares Deposited Into Escrow Account
NumberOfSharesDepositedIntoEscrowAccount
|
4667033 | |
CY2021Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
11000 | |
CY2021Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.000001 | |
CY2021Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
10000 | |
CY2021Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
10000 | |
CY2021Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
110000000 | |
CY2021Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.000001 | |
CY2021Q4 | djt |
Common Stock Shares Reclassified
CommonStockSharesReclassified
|
10000 | |
CY2021Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.000001 | |
CY2021Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
110000000 | |
CY2021Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
100000000 | |
CY2021Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
100000000 | |
CY2022Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
120000000 | |
CY2022Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.000001 | |
CY2022Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
100000000 | |
CY2022Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
100000000 | |
CY2024Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1000000000 | |
CY2024Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.000001 | |
CY2024Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
100000000 | |
CY2024Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
100000000 | |
CY2024Q1 | djt |
Number Of Shares Deposited Into Escrow Account
NumberOfSharesDepositedIntoEscrowAccount
|
4667033 | |
CY2023Q3 | us-gaap |
Litigation Settlement Expense
LitigationSettlementExpense
|
18000000 | |
CY2024Q1 | us-gaap |
Litigation Settlement Expense
LitigationSettlementExpense
|
18000000 | |
CY2023Q4 | djt |
Loss Contingency Period Of Plaintiff Allegation
LossContingencyPeriodOfPlaintiffAllegation
|
P6M | |
CY2024Q1 | ecd |
Non Rule10b51 Arr Trmntd Flag
NonRule10b51ArrTrmntdFlag
|
false | |
CY2024Q1 | ecd |
Rule10b51 Arr Trmntd Flag
Rule10b51ArrTrmntdFlag
|
false | |
CY2024Q1 | ecd |
Non Rule10b51 Arr Adopted Flag
NonRule10b51ArrAdoptedFlag
|
false | |
CY2024Q1 | ecd |
Rule10b51 Arr Adopted Flag
Rule10b51ArrAdoptedFlag
|
false |