2024 Q3 Form 10-K Financial Statement
#000149315224035617 Filed on September 10, 2024
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 |