2024 Q3 Form 10-K Financial Statement

#000149315224035617 Filed on September 10, 2024

View on sec.gov

Income Statement

Concept 2024 Q3 2023 Q4 2023
Revenue $2.182M $2.201M $5.656M
YoY Change 32.74% 5242.84% -10.37%
Cost Of Revenue $760.9K $2.500M $4.571M
YoY Change -19.43% 231.67% -12.62%
Gross Profit $1.421M -$298.4K $1.086M
YoY Change 103.16% -58.11% 0.54%
Gross Profit Margin 65.13% -13.56% 19.19%
Selling, General & Admin $106.9K $317.6K $1.011M
YoY Change -30.98% 204.94% 15.91%
% of Gross Profit 7.52% 93.09%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $0.00 $1.490K $6.216K
YoY Change -100.0% -220.16% 158.35%
% of Gross Profit 0.0% 0.57%
Operating Expenses $106.9K $319.0K $1.017M
YoY Change -31.68% 210.09% 16.31%
Operating Profit $1.314M -$617.5K $68.80K
YoY Change 142.02% -24.27% -66.52%
Interest Expense -$65.02K -$166.2K
YoY Change 287.49% -261.67%
% of Operating Profit -241.53%
Other Income/Expense, Net -$388.8K -$166.2K
YoY Change 1832.29% 223.11%
Pretax Income $925.6K -$682.5K -$97.38K
YoY Change 77.0% -17.98% -163.2%
Income Tax
% Of Pretax Income
Net Earnings $925.6K -$682.5K -$97.38K
YoY Change 77.0% -17.98% -163.2%
Net Earnings / Revenue 42.42% -31.01% -1.72%
Basic Earnings Per Share $0.02 $0.00
Diluted Earnings Per Share $0.02 -$0.02 $0.00
COMMON SHARES
Basic Shares Outstanding 47.41M shares 40.41M shares 39.19M shares
Diluted Shares Outstanding 47.41M shares 39.19M shares

Balance Sheet

Concept 2024 Q3 2023 Q4 2023
SHORT-TERM ASSETS
Cash & Short-Term Investments $2.713M $2.713M
YoY Change 416.28% 416.28%
Cash & Equivalents $1.812M $2.713M
Short-Term Investments
Other Short-Term Assets $332.4K $332.4K
YoY Change
Inventory
Prepaid Expenses
Receivables $155.1K $202.5K $255.5K
Other Receivables $0.00 $0.00
Total Short-Term Assets $2.406M $3.300M $3.300M
YoY Change 139.94% 231.71% 231.71%
LONG-TERM ASSETS
Property, Plant & Equipment $4.500K $0.00
YoY Change 201.81% -100.0%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $70.98K $6.808M $6.808M
YoY Change -99.26% 10.14% 10.14%
Total Long-Term Assets $7.135M $6.808M $6.808M
YoY Change -25.26% 10.03% 10.03%
TOTAL ASSETS
Total Short-Term Assets $2.406M $3.300M $3.300M
Total Long-Term Assets $7.135M $6.808M $6.808M
Total Assets $9.542M $10.11M $10.11M
YoY Change -9.55% 40.74% 40.74%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $538.0K $538.0K
YoY Change -16.58% -16.58%
Accrued Expenses $354.7K $354.7K
YoY Change 56.05% 56.05%
Deferred Revenue $157.5K $232.6K
YoY Change 183.22% -9.41%
Short-Term Debt $759.9K $759.9K
YoY Change -80.32% -80.32%
Long-Term Debt Due $922.0K $922.0K
YoY Change 1.46% 1.46%
Total Short-Term Liabilities $5.042M $3.317M $3.317M
YoY Change 47.48% -43.86% -43.86%
LONG-TERM LIABILITIES
Long-Term Debt $6.158M $6.158M
YoY Change 869.74% 869.74%
Other Long-Term Liabilities
YoY Change
Total Long-Term Liabilities $6.158M $6.158M
YoY Change 869.74% 869.74%
TOTAL LIABILITIES
Total Short-Term Liabilities $5.042M $3.317M $3.317M
Total Long-Term Liabilities $6.158M $6.158M
Total Liabilities $7.473M $9.475M $9.475M
YoY Change -19.07% 44.8% 44.8%
SHAREHOLDERS EQUITY
Retained Earnings -$1.675M -$1.734M
YoY Change 59.25% 5.95%
Common Stock $47.41K $40.41K
YoY Change 17.32% 12.81%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $2.069M $633.3K $633.3K
YoY Change
Total Liabilities & Shareholders Equity $9.542M $10.11M $10.11M
YoY Change -9.55% 40.74% 40.74%

Cashflow Statement

Concept 2024 Q3 2023 Q4 2023
OPERATING ACTIVITIES
Net Income $925.6K -$682.5K -$97.38K
YoY Change 77.0% -17.98% -163.2%
Depreciation, Depletion And Amortization $0.00 $1.490K $6.216K
YoY Change -100.0% -220.16% 158.35%
Cash From Operating Activities $120.0K $427.0K
YoY Change -348.38% -28.41%
INVESTING ACTIVITIES
Capital Expenditures -$3.364M $0.00
YoY Change -100.0%
Acquisitions
YoY Change
Other Investing Activities
YoY Change
Cash From Investing Activities $3.364M
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 -827.3K $1.760M
YoY Change -666.84% -823.15%
NET CHANGE
Cash From Operating Activities 120.0K $427.0K
Cash From Investing Activities 3.364M
Cash From Financing Activities -827.3K $1.760M
Net Change In Cash 2.656M $2.187M
YoY Change 2620.93% 554.92%
FREE CASH FLOW
Cash From Operating Activities $120.0K $427.0K
Capital Expenditures -$3.364M $0.00
Free Cash Flow $3.484M $427.0K
YoY Change -7311.12% -26.05%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2023 dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
FY
CY2023 dei Entity Central Index Key
EntityCentralIndexKey
0001518336
CY2022Q4 us-gaap Prepaid Interest
PrepaidInterest
usd
CY2023Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
usd
CY2022Q4 us-gaap Other Loans Payable Current
OtherLoansPayableCurrent
usd
CY2023Q4 us-gaap Notes Payable To Bank Current
NotesPayableToBankCurrent
usd
CY2023Q4 us-gaap Loans Payable To Bank Current
LoansPayableToBankCurrent
usd
CY2023 us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
usd
CY2023 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
usd
CY2022 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
usd
CY2022 us-gaap Share Based Compensation
ShareBasedCompensation
usd
CY2023 us-gaap Increase Decrease In Due From Employee Current
IncreaseDecreaseInDueFromEmployeeCurrent
usd
CY2023 us-gaap Payments To Acquire Other Productive Assets
PaymentsToAcquireOtherProductiveAssets
usd
CY2023 us-gaap Payments To Acquire Land
PaymentsToAcquireLand
usd
CY2022 us-gaap Payments To Acquire Land
PaymentsToAcquireLand
usd
CY2023 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
usd
CY2023 DREM Payments On Acquisition Of Property Held For Development
PaymentsOnAcquisitionOfPropertyHeldForDevelopment
usd
CY2022 us-gaap Proceeds From Notes Payable
ProceedsFromNotesPayable
usd
CY2022 us-gaap Proceeds From Issuance Of Secured Debt
ProceedsFromIssuanceOfSecuredDebt
usd
CY2023 us-gaap Interest Paid Net
InterestPaidNet
usd
CY2022 us-gaap Interest Paid Net
InterestPaidNet
usd
CY2023 us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
usd
CY2022 us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
usd
CY2022 us-gaap Stock Issued1
StockIssued1
usd
CY2023Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
usd
CY2023Q4 us-gaap Loans Payable To Bank Current
LoansPayableToBankCurrent
usd
CY2022Q4 us-gaap Other Notes Payable
OtherNotesPayable
usd
CY2022 us-gaap Income Tax Reconciliation Nondeductible Expense Share Based Compensation Cost
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost
usd
CY2023 us-gaap Income Tax Reconciliation Nondeductible Expense Other
IncomeTaxReconciliationNondeductibleExpenseOther
usd
CY2023 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
usd
CY2022 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
usd
CY2023 dei Document Type
DocumentType
10-K
CY2023 dei Document Annual Report
DocumentAnnualReport
true
CY2023 dei Document Period End Date
DocumentPeriodEndDate
2023-12-31
CY2023 dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
CY2023 dei Security12g Title
Security12gTitle
Common Stock, $.001 par value per share
CY2023 dei Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
No
CY2023 dei Entity Voluntary Filers
EntityVoluntaryFilers
No
CY2023 dei Entity Current Reporting Status
EntityCurrentReportingStatus
No
CY2023 dei Entity Interactive Data Current
EntityInteractiveDataCurrent
No
CY2023 dei Entity Filer Category
EntityFilerCategory
Non-accelerated Filer
CY2023 dei Entity Small Business
EntitySmallBusiness
true
CY2023 dei Entity Emerging Growth Company
EntityEmergingGrowthCompany
false
CY2023 dei Entity Shell Company
EntityShellCompany
false
CY2023 dei Document Fin Stmt Error Correction Flag
DocumentFinStmtErrorCorrectionFlag
false
CY2023 dei Entity Listing Par Value Per Share
EntityListingParValuePerShare
0.001
CY2024Q3 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
47414493 shares
CY2023Q2 dei Entity Public Float
EntityPublicFloat
0 usd
CY2023 dei Auditor Firm
AuditorFirmId
5968
CY2023 dei Auditor Name
AuditorName
Olayinka Oyebola
CY2023 dei Auditor Location
AuditorLocation
Lagos, Nigeria
CY2023Q4 us-gaap Cash
Cash
2712503 usd
CY2022Q4 us-gaap Cash
Cash
525389 usd
CY2023Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
202507 usd
CY2022Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
213008 usd
CY2023Q4 us-gaap Prepaid Interest
PrepaidInterest
332362 usd
CY2023Q4 us-gaap Contract With Customer Asset Net Current
ContractWithCustomerAssetNetCurrent
53005 usd
CY2022Q4 us-gaap Contract With Customer Asset Net Current
ContractWithCustomerAssetNetCurrent
256558 usd
CY2023Q4 us-gaap Assets Current
AssetsCurrent
3300377 usd
CY2022Q4 us-gaap Assets Current
AssetsCurrent
994955 usd
CY2022Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
6216 usd
CY2023Q4 us-gaap Deposits Assets Noncurrent
DepositsAssetsNoncurrent
2200 usd
CY2022Q4 us-gaap Deposits Assets Noncurrent
DepositsAssetsNoncurrent
2200 usd
CY2023Q4 DREM Deposits And Costs Coincident To Acquisition Of Land For Development
DepositsAndCostsCoincidentToAcquisitionOfLandForDevelopment
6805932 usd
CY2022Q4 DREM Deposits And Costs Coincident To Acquisition Of Land For Development
DepositsAndCostsCoincidentToAcquisitionOfLandForDevelopment
6179085 usd
CY2023Q4 us-gaap Assets
Assets
10108509 usd
CY2022Q4 us-gaap Assets
Assets
7182456 usd
CY2023Q4 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
537972 usd
CY2022Q4 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
644913 usd
CY2023Q4 us-gaap Interest Payable Current
InterestPayableCurrent
354722 usd
CY2022Q4 us-gaap Interest Payable Current
InterestPayableCurrent
227308 usd
CY2023Q4 us-gaap Deposit Liability Current
DepositLiabilityCurrent
510000 usd
CY2022Q4 us-gaap Deposit Liability Current
DepositLiabilityCurrent
10000 usd
CY2023Q4 us-gaap Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
232603 usd
CY2022Q4 us-gaap Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
256757 usd
CY2023Q4 us-gaap Other Loans Payable Current
OtherLoansPayableCurrent
236703 usd
CY2023Q4 us-gaap Lines Of Credit Current
LinesOfCreditCurrent
921960 usd
CY2022Q4 us-gaap Lines Of Credit Current
LinesOfCreditCurrent
908660 usd
CY2022Q4 us-gaap Notes Payable To Bank Current
NotesPayableToBankCurrent
492500 usd
CY2022Q4 us-gaap Loans Payable To Bank Current
LoansPayableToBankCurrent
3113563 usd
CY2023Q4 us-gaap Liabilities Current
LiabilitiesCurrent
3317179 usd
CY2022Q4 us-gaap Liabilities Current
LiabilitiesCurrent
5908596 usd
CY2023Q4 us-gaap Long Term Loans From Bank
LongTermLoansFromBank
6158065 usd
CY2022Q4 us-gaap Long Term Loans From Bank
LongTermLoansFromBank
635016 usd
CY2023Q4 us-gaap Liabilities
Liabilities
9475244 usd
CY2022Q4 us-gaap Liabilities
Liabilities
6543612 usd
CY2023Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
5000000 shares
CY2022Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
5000000 shares
CY2023Q4 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
CY2023Q4 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
0 shares
CY2022Q4 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
0 shares
CY2023Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
70000000 shares
CY2022Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
70000000 shares
CY2023Q4 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
CY2023Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
40414493 shares
CY2022Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
35824493 shares
CY2023Q4 us-gaap Common Stock Value
CommonStockValue
40414 usd
CY2022Q4 us-gaap Common Stock Value
CommonStockValue
35824 usd
CY2023Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
2327330 usd
CY2022Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
2240120 usd
CY2023Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-1734479 usd
CY2022Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-1637100 usd
CY2023Q4 us-gaap Stockholders Equity
StockholdersEquity
633265 usd
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
638844 usd
CY2023Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
10108509 usd
CY2022Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
7182456 usd
CY2023 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
5656452 usd
CY2022 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
6310883 usd
CY2023 us-gaap Cost Of Revenue
CostOfRevenue
4570902 usd
CY2022 us-gaap Cost Of Revenue
CostOfRevenue
5231158 usd
CY2023 us-gaap Gross Profit
GrossProfit
1085550 usd
CY2022 us-gaap Gross Profit
GrossProfit
1079725 usd
CY2023 us-gaap Depreciation
Depreciation
6216 usd
CY2023 us-gaap Operating Income Loss
OperatingIncomeLoss
68803 usd
CY2022 us-gaap Operating Income Loss
OperatingIncomeLoss
205522 usd
CY2022 us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
51360 usd
CY2023 us-gaap Interest Expense Nonoperating
InterestExpenseNonoperating
166182 usd
CY2022 us-gaap Interest Expense Nonoperating
InterestExpenseNonoperating
102792 usd
CY2023 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-166182 usd
CY2022 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-51432 usd
CY2023 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-97379 usd
CY2022 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
154090 usd
CY2023 us-gaap Net Income Loss
NetIncomeLoss
-97379 usd
CY2022 us-gaap Net Income Loss
NetIncomeLoss
154090 usd
CY2023 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.00
CY2023 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
0.00
CY2022 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.00
CY2022 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
0.00
CY2023 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
39190493 shares
CY2023 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
39190493 shares
CY2022 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
35824493 shares
CY2022 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
35824493 shares
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
638844 usd
CY2023 us-gaap Stock Issued During Period Shares Share Based Compensation
StockIssuedDuringPeriodSharesShareBasedCompensation
4590000 shares
CY2023 us-gaap Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
91800 usd
CY2023 us-gaap Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
91800 usd
CY2021Q4 us-gaap Stockholders Equity
StockholdersEquity
484754 usd
CY2022 us-gaap Net Income Loss
NetIncomeLoss
154090 usd
CY2022 us-gaap Net Income Loss
NetIncomeLoss
154090 usd
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
638844 usd
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
638844 usd
CY2023 us-gaap Net Income Loss
NetIncomeLoss
-97379 usd
CY2022 us-gaap Net Income Loss
NetIncomeLoss
154090 usd
CY2023 us-gaap Depreciation
Depreciation
6216 usd
CY2022 us-gaap Depreciation
Depreciation
2406 usd
CY2023 us-gaap Share Based Compensation
ShareBasedCompensation
91800 usd
CY2023 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-10501 usd
CY2022 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-176403 usd
CY2023 us-gaap Increase Decrease In Prepaid Interest
IncreaseDecreaseInPrepaidInterest
332362 usd
CY2022 us-gaap Increase Decrease In Due From Employee Current
IncreaseDecreaseInDueFromEmployeeCurrent
-2705 usd
CY2023 us-gaap Increase Decrease In Contract With Customer Asset
IncreaseDecreaseInContractWithCustomerAsset
-203553 usd
CY2022 us-gaap Increase Decrease In Contract With Customer Asset
IncreaseDecreaseInContractWithCustomerAsset
-2087 usd
CY2023 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
20473 usd
CY2022 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
409460 usd
CY2023 DREM Increase Decrease In Deposits Held
IncreaseDecreaseInDepositsHeld
500000 usd
CY2022 DREM Increase Decrease In Deposits Held
IncreaseDecreaseInDepositsHeld
6001 usd
CY2023 us-gaap Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
24154 usd
CY2022 us-gaap Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
-156784 usd
CY2023 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
426956 usd
CY2022 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
596368 usd
CY2022 us-gaap Payments To Acquire Other Productive Assets
PaymentsToAcquireOtherProductiveAssets
19018 usd
CY2022 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-19018 usd
CY2023 us-gaap Proceeds From Repayments Of Lines Of Credit
ProceedsFromRepaymentsOfLinesOfCredit
13300 usd
CY2022 us-gaap Proceeds From Repayments Of Lines Of Credit
ProceedsFromRepaymentsOfLinesOfCredit
-16500 usd
CY2022 DREM Payments On Acquisition Of Property Held For Development
PaymentsOnAcquisitionOfPropertyHeldForDevelopment
623293 usd
CY2023 us-gaap Proceeds From Notes Payable
ProceedsFromNotesPayable
236703 usd
CY2023 us-gaap Proceeds From Repayments Of Notes Payable
ProceedsFromRepaymentsOfNotesPayable
-492500 usd
CY2022 us-gaap Proceeds From Repayments Of Notes Payable
ProceedsFromRepaymentsOfNotesPayable
333937 usd
CY2023 us-gaap Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
163324 usd
CY2022 us-gaap Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
62456 usd
CY2023 us-gaap Proceeds From Issuance Of Secured Debt
ProceedsFromIssuanceOfSecuredDebt
1839331 usd
CY2023 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
1760158 usd
CY2022 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-243400 usd
CY2023 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
2187114 usd
CY2022 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
333950 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
CY2023Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
2712503 usd
CY2022Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
525389 usd
CY2023 us-gaap Stock Issued1
StockIssued1
105000 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
CY2023Q4 us-gaap Property Plant And Equipment Useful Life
PropertyPlantAndEquipmentUsefulLife
P5Y
CY2023 us-gaap Use Of Estimates
UseOfEstimates
<p id="xdx_840_eus-gaap--UseOfEstimates_z01mk9F2I5db" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span style="text-decoration: underline"><span id="xdx_866_zmDGPm7vXc66">Use of Estimates</span></span></b></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; 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 0; 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 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
CY2023Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
65887 usd
CY2022Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
59671 usd
CY2022Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
6216 usd
CY2023 us-gaap Depreciation
Depreciation
6216 usd
CY2022 us-gaap Depreciation
Depreciation
2406 usd
CY2023Q4 DREM Other Deposits Net
OtherDepositsNet
4413675 usd
CY2022Q4 DREM Other Deposits Net
OtherDepositsNet
3677662 usd
CY2023Q4 DREM Deposits And Costs Coincident To Acquisition Of Land For Development
DepositsAndCostsCoincidentToAcquisitionOfLandForDevelopment
6805932 usd
CY2022Q4 DREM Deposits And Costs Coincident To Acquisition Of Land For Development
DepositsAndCostsCoincidentToAcquisitionOfLandForDevelopment
6179085 usd
CY2023Q4 us-gaap Loans Payable To Bank
LoansPayableToBank
6158065 usd
CY2022Q4 us-gaap Loans Payable To Bank
LoansPayableToBank
3748579 usd
CY2022Q4 us-gaap Loans Payable To Bank Current
LoansPayableToBankCurrent
3113563 usd
CY2023Q4 us-gaap Long Term Loans From Bank
LongTermLoansFromBank
6158065 usd
CY2022Q4 us-gaap Long Term Loans From Bank
LongTermLoansFromBank
635016 usd
CY2023Q4 us-gaap Debt Instrument Interest Rate Stated Percentage
DebtInstrumentInterestRateStatedPercentage
0.12 pure
CY2023 us-gaap Interest And Debt Expense
InterestAndDebtExpense
48255 usd
CY2022 us-gaap Interest And Debt Expense
InterestAndDebtExpense
37250 usd
CY2023Q4 us-gaap Other Notes Payable
OtherNotesPayable
236703 usd
CY2023 us-gaap Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
0.21 pure
CY2023 us-gaap Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
0.21 pure
CY2023 us-gaap Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
-20450 usd
CY2022 us-gaap Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
32359 usd
CY2023 us-gaap Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
-5842 usd
CY2022 us-gaap Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
10780 usd
CY2023 us-gaap Income Tax Reconciliation Nondeductible Expense Share Based Compensation Cost
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost
19278 usd
CY2022 us-gaap Income Tax Reconciliation Nondeductible Expense Other
IncomeTaxReconciliationNondeductibleExpenseOther
-13868 usd
CY2023 us-gaap Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
7014 usd
CY2022 us-gaap Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
-29271 usd
CY2023Q4 DREM Gross Construction Contract Price
GrossConstructionContractPrice
9712500 usd
CY2023Q4 us-gaap Debt Instrument Face Amount
DebtInstrumentFaceAmount
921960 usd

Files In Submission

Name View Source Status
0001493152-24-035617-index-headers.html Edgar Link pending
0001493152-24-035617-index.html Edgar Link pending
0001493152-24-035617.txt Edgar Link pending
0001493152-24-035617-xbrl.zip Edgar Link pending
drem-20231231.xsd Edgar Link pending
ex31-1.htm Edgar Link pending
ex32-1.htm Edgar Link pending
Financial_Report.xlsx Edgar Link pending
form10-k.htm Edgar Link pending
form10-k_001.jpg Edgar Link pending
MetaLinks.json Edgar Link pending
drem-20231231_cal.xml Edgar Link unprocessable
drem-20231231_def.xml Edgar Link unprocessable
drem-20231231_lab.xml Edgar Link unprocessable
drem-20231231_pre.xml Edgar Link unprocessable
FilingSummary.xml Edgar Link unprocessable
form10-k_htm.xml Edgar Link completed
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R4.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending