2023 Q4 Form 10-Q Financial Statement
#000149315223042005 Filed on November 20, 2023
Income Statement
Concept | 2023 Q4 | 2023 Q3 | 2022 Q3 |
---|---|---|---|
Revenue | $2.201M | $1.644M | $4.192M |
YoY Change | 5242.84% | -60.78% | 359.9% |
Cost Of Revenue | $2.500M | $944.5K | $3.065M |
YoY Change | 231.67% | -69.18% | 310.35% |
Gross Profit | -$298.4K | $699.6K | $1.128M |
YoY Change | -58.11% | -37.96% | 584.43% |
Gross Profit Margin | -13.56% | 42.55% | 26.9% |
Selling, General & Admin | $317.6K | $154.9K | $359.6K |
YoY Change | 204.94% | -56.91% | 25.42% |
% of Gross Profit | 22.15% | 31.88% | |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $1.490K | $1.575K | $261.00 |
YoY Change | -220.16% | 503.45% | -84.56% |
% of Gross Profit | 0.23% | 0.02% | |
Operating Expenses | $319.0K | $156.5K | $359.8K |
YoY Change | 210.09% | -56.5% | 24.78% |
Operating Profit | -$617.5K | $543.1K | $767.9K |
YoY Change | -24.27% | -29.28% | -721.24% |
Interest Expense | -$65.02K | $20.12K | $27.26K |
YoY Change | 287.49% | -26.19% | -166.85% |
% of Operating Profit | 3.7% | 3.55% | |
Other Income/Expense, Net | -$20.12K | $24.10K | |
YoY Change | -183.5% | -159.09% | |
Pretax Income | -$682.5K | $523.0K | $792.0K |
YoY Change | -17.98% | -33.97% | -581.79% |
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | -$682.5K | $523.0K | $792.0K |
YoY Change | -17.98% | -33.97% | -581.79% |
Net Earnings / Revenue | -31.01% | 31.81% | 18.89% |
Basic Earnings Per Share | $0.01 | $0.02 | |
Diluted Earnings Per Share | -$0.02 | $0.01 | $22.11K |
COMMON SHARES | |||
Basic Shares Outstanding | 40.41M shares | 40.41M shares | 35.82M shares |
Diluted Shares Outstanding | 40.41M shares | 35.82M shares |
Balance Sheet
Concept | 2023 Q4 | 2023 Q3 | 2022 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $2.713M | $56.08K | $427.8K |
YoY Change | 416.28% | -86.89% | 163.05% |
Cash & Equivalents | $2.713M | $56.08K | $427.8K |
Short-Term Investments | |||
Other Short-Term Assets | $332.4K | $610.8K | $0.00 |
YoY Change | -100.0% | ||
Inventory | |||
Prepaid Expenses | |||
Receivables | $202.5K | $178.1K | $654.7K |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $3.300M | $1.003M | $1.607M |
YoY Change | 231.71% | -37.61% | 107.35% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $1.491K | $32.67K | |
YoY Change | -95.44% | 76.69% | |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $6.808M | $9.545M | $6.318M |
YoY Change | 10.14% | 51.07% | -15.05% |
Total Long-Term Assets | $6.808M | $9.546M | $6.383M |
YoY Change | 10.03% | 49.56% | -14.76% |
TOTAL ASSETS | |||
Total Short-Term Assets | $3.300M | $1.003M | $1.607M |
Total Long-Term Assets | $6.808M | $9.546M | $6.383M |
Total Assets | $10.11M | $10.55M | $7.991M |
YoY Change | 40.74% | 32.02% | -3.31% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $538.0K | $846.4K | $695.5K |
YoY Change | -16.58% | 21.7% | -2.82% |
Accrued Expenses | $354.7K | $328.5K | $200.4K |
YoY Change | 56.05% | 63.95% | 166.35% |
Deferred Revenue | $232.6K | $55.61K | $196.2K |
YoY Change | -9.41% | -71.66% | |
Short-Term Debt | $759.9K | $1.256M | $2.009M |
YoY Change | -80.32% | -37.47% | -40.96% |
Long-Term Debt Due | $922.0K | $922.0K | $908.7K |
YoY Change | 1.46% | 1.46% | 1.74% |
Total Short-Term Liabilities | $3.317M | $3.419M | $4.435M |
YoY Change | -43.86% | -22.91% | -17.3% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $6.158M | $5.815M | $2.084M |
YoY Change | 869.74% | 178.95% | -16.89% |
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $6.158M | $5.815M | $2.084M |
YoY Change | 869.74% | 178.95% | -16.89% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $3.317M | $3.419M | $4.435M |
Total Long-Term Liabilities | $6.158M | $5.815M | $2.084M |
Total Liabilities | $9.475M | $9.234M | $6.520M |
YoY Change | 44.8% | 41.63% | -17.17% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$1.734M | -$1.052M | -$805.0K |
YoY Change | 5.95% | 30.69% | |
Common Stock | $40.41K | $40.41K | $35.82K |
YoY Change | 12.81% | 12.81% | |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $633.3K | $1.316M | $1.471M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $10.11M | $10.55M | $7.991M |
YoY Change | 40.74% | 32.02% | -3.31% |
Cashflow Statement
Concept | 2023 Q4 | 2023 Q3 | 2022 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$682.5K | $523.0K | $792.0K |
YoY Change | -17.98% | -33.97% | -581.79% |
Depreciation, Depletion And Amortization | $1.490K | $1.575K | $261.00 |
YoY Change | -220.16% | 503.45% | -84.56% |
Cash From Operating Activities | $120.0K | $117.0K | $685.5K |
YoY Change | -348.38% | -82.94% | 285.53% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$3.364M | $2.384M | $596.2K |
YoY Change | 299.84% | -145.79% | |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | $3.364M | -$2.384M | $596.2K |
YoY Change | -499.84% | -145.79% | |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -827.3K | 2.297M | -975.7K |
YoY Change | -666.84% | -335.46% | -201.02% |
NET CHANGE | |||
Cash From Operating Activities | 120.0K | 117.0K | 685.5K |
Cash From Investing Activities | 3.364M | -2.384M | 596.2K |
Cash From Financing Activities | -827.3K | 2.297M | -975.7K |
Net Change In Cash | 2.656M | 30.68K | 305.9K |
YoY Change | 2620.93% | -89.97% | -293.2% |
FREE CASH FLOW | |||
Cash From Operating Activities | $120.0K | $117.0K | $685.5K |
Capital Expenditures | -$3.364M | $2.384M | $596.2K |
Free Cash Flow | $3.484M | -$2.267M | $89.31K |
YoY Change | -7311.12% | -2638.05% | -93.96% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2023Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
usd | |
CY2022Q4 | us-gaap |
Other Notes Payable
OtherNotesPayable
|
usd | |
CY2023Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
usd | |
CY2022Q4 | DREM |
Prepaid Feesproperty Held For Development Current
PrepaidFeespropertyHeldForDevelopmentCurrent
|
usd | |
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Transition Report
DocumentTransitionReport
|
false | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001518336 | ||
CY2023Q3 | us-gaap |
Loans Payable To Bank Current
LoansPayableToBankCurrent
|
usd | |
CY2022Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
usd | |
CY2023Q3 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
usd | |
CY2022Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
usd | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
usd | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
usd | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
usd | ||
us-gaap |
Increase Decrease In Due From Employee Current
IncreaseDecreaseInDueFromEmployeeCurrent
|
usd | ||
us-gaap |
Increase Decrease In Assets Held For Sale
IncreaseDecreaseInAssetsHeldForSale
|
usd | ||
us-gaap |
Payments To Acquire Other Productive Assets
PaymentsToAcquireOtherProductiveAssets
|
usd | ||
us-gaap |
Payments To Acquire Land
PaymentsToAcquireLand
|
usd | ||
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
usd | ||
us-gaap |
Repayments Of Debt
RepaymentsOfDebt
|
usd | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
usd | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
usd | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
usd | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
usd | ||
us-gaap |
Stock Issued1
StockIssued1
|
usd | ||
CY2023Q3 | us-gaap |
Loans Payable To Bank Current
LoansPayableToBankCurrent
|
usd | |
CY2022Q4 | us-gaap |
Other Notes Payable
OtherNotesPayable
|
usd | |
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Quarterly Report
DocumentQuarterlyReport
|
true | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2023-09-30 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2023 | ||
dei |
Entity File Number
EntityFileNumber
|
000-55445 | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
DREAM HOMES & DEVELOPMENT CORPORATION | ||
dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
NV | ||
dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
20-2208821 | ||
dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
314 South Main Street | ||
dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Forked River | ||
dei |
Entity Address State Or Province
EntityAddressStateOrProvince
|
NJ | ||
dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
08731 | ||
dei |
City Area Code
CityAreaCode
|
609 | ||
dei |
Local Phone Number
LocalPhoneNumber
|
693 8881 | ||
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
No | ||
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 | ||
CY2023Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
40414493 | shares |
CY2023Q3 | us-gaap |
Cash
Cash
|
56075 | usd |
CY2022Q4 | us-gaap |
Cash
Cash
|
525389 | usd |
CY2023Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
178119 | usd |
CY2022Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
213008 | usd |
CY2023Q3 | DREM |
Prepaid Feesproperty Held For Development Current
PrepaidFeespropertyHeldForDevelopmentCurrent
|
610796 | usd |
CY2023Q3 | us-gaap |
Contract With Customer Asset Net Current
ContractWithCustomerAssetNetCurrent
|
157855 | usd |
CY2022Q4 | us-gaap |
Contract With Customer Asset Net Current
ContractWithCustomerAssetNetCurrent
|
256558 | usd |
CY2023Q3 | us-gaap |
Assets Current
AssetsCurrent
|
1002845 | usd |
CY2022Q4 | us-gaap |
Assets Current
AssetsCurrent
|
994955 | usd |
CY2023Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1491 | usd |
CY2022Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
6216 | usd |
CY2023Q3 | us-gaap |
Deposits Assets Noncurrent
DepositsAssetsNoncurrent
|
2200 | usd |
CY2022Q4 | us-gaap |
Deposits Assets Noncurrent
DepositsAssetsNoncurrent
|
2200 | usd |
CY2023Q3 | DREM |
Deposits And Costs Coincident To Acquisition Of Land For Development
DepositsAndCostsCoincidentToAcquisitionOfLandForDevelopment
|
9542783 | usd |
CY2022Q4 | DREM |
Deposits And Costs Coincident To Acquisition Of Land For Development
DepositsAndCostsCoincidentToAcquisitionOfLandForDevelopment
|
6179085 | usd |
CY2023Q3 | us-gaap |
Assets
Assets
|
10549319 | usd |
CY2022Q4 | us-gaap |
Assets
Assets
|
7182456 | usd |
CY2023Q3 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
846421 | usd |
CY2022Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
644913 | usd |
CY2023Q3 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
328475 | usd |
CY2022Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
227308 | usd |
CY2023Q3 | us-gaap |
Deposit Liability Current
DepositLiabilityCurrent
|
10000 | usd |
CY2022Q4 | us-gaap |
Deposit Liability Current
DepositLiabilityCurrent
|
10000 | usd |
CY2023Q3 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
55609 | usd |
CY2022Q4 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
256757 | usd |
CY2023Q3 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
921960 | usd |
CY2022Q4 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
908660 | usd |
CY2022Q4 | us-gaap |
Loans Payable To Bank Current
LoansPayableToBankCurrent
|
3113563 | usd |
CY2023Q3 | us-gaap |
Notes Payable To Bank Current
NotesPayableToBankCurrent
|
369180 | usd |
CY2022Q4 | us-gaap |
Notes Payable To Bank Current
NotesPayableToBankCurrent
|
492500 | usd |
CY2023Q3 | us-gaap |
Other Notes Payable
OtherNotesPayable
|
451795 | usd |
CY2023Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
3418850 | usd |
CY2022Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
5908596 | usd |
CY2023Q3 | us-gaap |
Long Term Loans From Bank
LongTermLoansFromBank
|
5814699 | usd |
CY2022Q4 | us-gaap |
Long Term Loans From Bank
LongTermLoansFromBank
|
635016 | usd |
CY2023Q3 | us-gaap |
Liabilities
Liabilities
|
9233549 | usd |
CY2022Q4 | us-gaap |
Liabilities
Liabilities
|
6543612 | usd |
CY2023Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2022Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2023Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2022Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2023Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2022Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2023Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
70000000 | shares |
CY2022Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
70000000 | shares |
CY2023Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2022Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2023Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
40414493 | shares |
CY2022Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
35824493 | shares |
CY2023Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
40414 | usd |
CY2022Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
35824 | usd |
CY2023Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
2327330 | usd |
CY2022Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
2240120 | usd |
CY2023Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-1051974 | usd |
CY2022Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-1637100 | usd |
CY2023Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1315770 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
638844 | usd |
CY2023Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
10549319 | usd |
CY2022Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
7182456 | usd |
CY2023Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
1644071 | usd |
CY2022Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
4192274 | usd |
CY2023Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
944466 | usd |
CY2022Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
3064531 | usd |
CY2023Q3 | us-gaap |
Gross Profit
GrossProfit
|
699605 | usd |
CY2022Q3 | us-gaap |
Gross Profit
GrossProfit
|
1127743 | usd |
CY2023Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
0 | usd |
CY2022Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
0 | usd |
CY2023Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
154942 | usd |
CY2022Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
359566 | usd |
CY2023Q3 | us-gaap |
Depreciation
Depreciation
|
1575 | usd |
CY2022Q3 | us-gaap |
Depreciation
Depreciation
|
261 | usd |
CY2023Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
156517 | usd |
CY2022Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
359827 | usd |
CY2023Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
543088 | usd |
CY2022Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
767916 | usd |
CY2022Q3 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
51356 | usd |
CY2023Q3 | us-gaap |
Interest Expense
InterestExpense
|
20120 | usd |
CY2022Q3 | us-gaap |
Interest Expense
InterestExpense
|
27260 | usd |
CY2023Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-20120 | usd |
CY2022Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
24096 | usd |
CY2023Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
522968 | usd |
CY2022Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
792012 | usd |
CY2023Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
522968 | usd |
CY2022Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
792012 | usd |
CY2023Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
522968 | usd |
CY2022Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
792012 | usd |
CY2023Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.01 | |
CY2023Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.01 | |
CY2022Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.02 | |
CY2022Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.02 | |
CY2023Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
40414493 | shares |
CY2023Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
40414493 | shares |
CY2022Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
35824493 | shares |
CY2022Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
35824493 | shares |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
3455206 | usd | |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
6269681 | usd | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
2071214 | usd | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
4477487 | usd | |
us-gaap |
Gross Profit
GrossProfit
|
1383992 | usd | |
us-gaap |
Gross Profit
GrossProfit
|
1792194 | usd | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
91800 | usd | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
0 | usd | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
692974 | usd | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
767659 | usd | |
us-gaap |
Depreciation
Depreciation
|
4725 | usd | |
us-gaap |
Depreciation
Depreciation
|
3648 | usd | |
us-gaap |
Operating Expenses
OperatingExpenses
|
697699 | usd | |
us-gaap |
Operating Expenses
OperatingExpenses
|
771307 | usd | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
686293 | usd | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1020887 | usd | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
51356 | usd | |
us-gaap |
Interest Expense
InterestExpense
|
101167 | usd | |
us-gaap |
Interest Expense
InterestExpense
|
86012 | usd | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-101167 | usd | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-34656 | usd | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
585126 | usd | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
986231 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
585126 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
986231 | usd | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.01 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.01 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.03 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.03 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
39394493 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
39394493 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
35824493 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
35824493 | shares | |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
484754 | usd |
CY2022Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
165206 | usd |
CY2022Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
649960 | usd |
CY2022Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
29013 | usd |
CY2022Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
678973 | usd |
CY2022Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
792012 | usd |
CY2022Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1470985 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
638844 | usd |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
100416 | usd |
CY2023Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
739260 | usd |
CY2023Q2 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
91800 | usd |
CY2023Q2 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
91800 | usd |
CY2023Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-38258 | usd |
CY2023Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
792802 | usd |
CY2023Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
792802 | usd |
CY2023Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
522968 | usd |
CY2023Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
522968 | usd |
CY2023Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1315770 | usd |
CY2023Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1315770 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
585126 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
986231 | usd | |
us-gaap |
Depreciation
Depreciation
|
4725 | usd | |
us-gaap |
Depreciation
Depreciation
|
3648 | usd | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
91800 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-34889 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
297250 | usd | |
us-gaap |
Increase Decrease In Due From Employee Current
IncreaseDecreaseInDueFromEmployeeCurrent
|
-2705 | usd | |
us-gaap |
Increase Decrease In Assets Held For Sale
IncreaseDecreaseInAssetsHeldForSale
|
610796 | usd | |
us-gaap |
Increase Decrease In Contract With Customer Asset
IncreaseDecreaseInContractWithCustomerAsset
|
-98703 | usd | |
us-gaap |
Increase Decrease In Contract With Customer Asset
IncreaseDecreaseInContractWithCustomerAsset
|
266380 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
202508 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
352799 | usd | |
us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
101167 | usd | |
us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
80275 | usd | |
us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
-201148 | usd | |
us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
-217346 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
306974 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
644682 | usd | |
us-gaap |
Payments To Acquire Other Productive Assets
PaymentsToAcquireOtherProductiveAssets
|
19018 | usd | |
us-gaap |
Payments To Acquire Land
PaymentsToAcquireLand
|
3363698 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-3363698 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-19018 | usd | |
us-gaap |
Proceeds From Repayments Of Lines Of Credit
ProceedsFromRepaymentsOfLinesOfCredit
|
13300 | usd | |
us-gaap |
Proceeds From Repayments Of Lines Of Credit
ProceedsFromRepaymentsOfLinesOfCredit
|
-16500 | usd | |
DREM |
Proceedspayments Net On Acquisition Of Property Held For Development
ProceedspaymentsNetOnAcquisitionOfPropertyHeldForDevelopment
|
2065120 | usd | |
DREM |
Proceedspayments Net On Acquisition Of Property Held For Development
ProceedspaymentsNetOnAcquisitionOfPropertyHeldForDevelopment
|
-591286 | usd | |
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
451795 | usd | |
us-gaap |
Proceeds From Bank Debt
ProceedsFromBankDebt
|
107175 | usd | |
us-gaap |
Proceeds From Bank Debt
ProceedsFromBankDebt
|
207350 | usd | |
us-gaap |
Repayments Of Bank Debt
RepaymentsOfBankDebt
|
230495 | usd | |
us-gaap |
Repayments Of Debt
RepaymentsOfDebt
|
51356 | usd | |
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
180515 | usd | |
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
62456 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
2587410 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-389336 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-469314 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
236328 | usd | |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
525389 | usd |
CY2021Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
191439 | usd |
CY2023Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
56075 | usd |
CY2022Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
427767 | usd |
us-gaap |
Stock Issued1
StockIssued1
|
91800 | usd | |
CY2009Q1 | us-gaap |
Capital Units Authorized
CapitalUnitsAuthorized
|
75000000 | shares |
CY2009Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
70000000 | shares |
CY2009Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2009Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2009Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<p id="xdx_84B_eus-gaap--UseOfEstimates_zm1dsB19qlb9" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; vertical-align: baseline; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span style="text-decoration: underline"><span id="xdx_860_zndjQBtwMiB7">Use of Estimates</span></span></b></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; vertical-align: baseline; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; vertical-align: baseline; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">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 amounts reported and disclosed in the financial statements and the accompanying notes. Actual results could differ materially from these estimates.</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; vertical-align: baseline; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> | ||
CY2023Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
64396 | usd |
CY2022Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
59671 | usd |
CY2023Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1491 | usd |
CY2022Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
6216 | usd |
us-gaap |
Depreciation
Depreciation
|
4725 | usd | |
us-gaap |
Depreciation
Depreciation
|
3648 | usd | |
CY2023Q3 | DREM |
Other Deposits Net
OtherDepositsNet
|
7041360 | usd |
CY2022Q4 | DREM |
Other Deposits Net
OtherDepositsNet
|
3677662 | usd |
CY2023Q3 | DREM |
Deposits And Costs Coincident To Acquisition Of Land For Development
DepositsAndCostsCoincidentToAcquisitionOfLandForDevelopment
|
9542783 | usd |
CY2022Q4 | DREM |
Deposits And Costs Coincident To Acquisition Of Land For Development
DepositsAndCostsCoincidentToAcquisitionOfLandForDevelopment
|
6179085 | usd |
CY2023Q3 | us-gaap |
Loans Payable To Bank
LoansPayableToBank
|
5814699 | usd |
CY2022Q4 | us-gaap |
Loans Payable To Bank
LoansPayableToBank
|
3748579 | usd |
CY2022Q4 | us-gaap |
Loans Payable To Bank Current
LoansPayableToBankCurrent
|
3113563 | usd |
CY2023Q3 | us-gaap |
Long Term Loans From Bank
LongTermLoansFromBank
|
5814699 | usd |
CY2022Q4 | us-gaap |
Long Term Loans From Bank
LongTermLoansFromBank
|
635016 | usd |
CY2023Q3 | us-gaap |
Debt Instrument Interest Rate Stated Percentage
DebtInstrumentInterestRateStatedPercentage
|
0.12 | pure |
CY2023Q3 | us-gaap |
Other Notes Payable
OtherNotesPayable
|
451795 | usd |
us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.21 | pure | |
CY2023Q3 | us-gaap |
Debt Instrument Face Amount
DebtInstrumentFaceAmount
|
950990 | usd |
CY2022Q4 | us-gaap |
Debt Instrument Face Amount
DebtInstrumentFaceAmount
|
908660 | usd |