2024 Q4 Form 10-Q Financial Statement

#000149315224041166 Filed on October 15, 2024

View on sec.gov

Income Statement

Concept 2024 Q4 2024 Q1 2023 Q1
Revenue $1.474M $1.104M
YoY Change 33.43% 10.98%
Cost Of Revenue $1.240M $651.4K
YoY Change 90.4% 11.38%
Gross Profit $233.4K $453.0K
YoY Change -48.48% 10.4%
Gross Profit Margin 15.84% 41.02%
Selling, General & Admin $331.7K $295.4K
YoY Change 12.28% 36.76%
% of Gross Profit 142.11% 65.21%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $0.00 $1.575K
YoY Change -100.0% -6.8%
% of Gross Profit 0.0% 0.35%
Operating Expenses $331.7K $297.0K
YoY Change 11.69% 36.42%
Operating Profit -$98.30K $156.0K
YoY Change -163.01% -19.01%
Interest Expense -$19.05K $55.60K
YoY Change -134.26% -302.76%
% of Operating Profit 35.64%
Other Income/Expense, Net -$19.05K -$55.60K
YoY Change -65.74% 102.75%
Pretax Income -$117.4K $100.4K
YoY Change -216.87% -39.22%
Income Tax
% Of Pretax Income
Net Earnings -$122.6K $100.4K
YoY Change -222.11% -39.22%
Net Earnings / Revenue -8.32% 9.09%
Basic Earnings Per Share $0.00 $0.00
Diluted Earnings Per Share $0.00 $0.00
COMMON SHARES
Basic Shares Outstanding 47.41M shares 46.26M shares 35.82M shares
Diluted Shares Outstanding 46.26M shares 35.82M shares

Balance Sheet

Concept 2024 Q4 2024 Q1 2023 Q1
SHORT-TERM ASSETS
Cash & Short-Term Investments $2.452M $191.1K
YoY Change 1182.93% 49.9%
Cash & Equivalents $2.452M $191.1K
Short-Term Investments
Other Short-Term Assets $332.4K $398.3K
YoY Change -16.56%
Inventory
Prepaid Expenses
Receivables $165.4K $191.4K
Other Receivables $0.00 $0.00
Total Short-Term Assets $3.051M $946.7K
YoY Change 222.31% 34.98%
LONG-TERM ASSETS
Property, Plant & Equipment $4.641K
YoY Change -70.27%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $895.00 $6.489M
YoY Change -99.99% -16.83%
Total Long-Term Assets $6.906M $6.494M
YoY Change 6.35% -17.28%
TOTAL ASSETS
Total Short-Term Assets $3.051M $946.7K
Total Long-Term Assets $6.906M $6.494M
Total Assets $9.958M $7.441M
YoY Change 33.83% -12.99%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $621.3K $678.8K
YoY Change -8.47% 71.81%
Accrued Expenses $353.0K $261.7K
YoY Change 34.9% 79.53%
Deferred Revenue $171.4K $41.61K
YoY Change 311.92%
Short-Term Debt $606.2K $2.766M
YoY Change -78.09% -27.32%
Long-Term Debt Due $922.0K $927.7K
YoY Change -0.61% 1.59%
Total Short-Term Liabilities $3.184M $4.686M
YoY Change -32.06% -14.02%
LONG-TERM LIABILITIES
Long-Term Debt $6.158M $2.015M
YoY Change 205.61% -17.79%
Other Long-Term Liabilities
YoY Change
Total Long-Term Liabilities $6.158M $2.015M
YoY Change 205.61% -17.79%
TOTAL LIABILITIES
Total Short-Term Liabilities $3.184M $4.686M
Total Long-Term Liabilities $6.158M $2.015M
Total Liabilities $9.342M $6.701M
YoY Change 39.41% -15.19%
SHAREHOLDERS EQUITY
Retained Earnings -$1.857M -$1.537M
YoY Change 20.85%
Common Stock $47.41K $35.82K
YoY Change 32.35%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $615.6K $739.3K
YoY Change
Total Liabilities & Shareholders Equity $9.958M $7.441M
YoY Change 33.83% -12.99%

Cashflow Statement

Concept 2024 Q4 2024 Q1 2023 Q1
OPERATING ACTIVITIES
Net Income -$122.6K $100.4K
YoY Change -222.11% -39.22%
Depreciation, Depletion And Amortization $0.00 $1.575K
YoY Change -100.0% -6.8%
Cash From Operating Activities -$114.7K -$260.7K
YoY Change -55.99% -616.44%
INVESTING ACTIVITIES
Capital Expenditures $97.25K $307.9K
YoY Change -68.41% -157.96%
Acquisitions
YoY Change
Other Investing Activities
YoY Change
Cash From Investing Activities -$97.25K -$307.9K
YoY Change -68.41% -42.04%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -$48.71K $234.3K
YoY Change -120.79% -43.78%
NET CHANGE
Cash From Operating Activities -$114.7K -$260.7K
Cash From Investing Activities -$97.25K -$307.9K
Cash From Financing Activities -$48.71K $234.3K
Net Change In Cash -$260.7K -$334.3K
YoY Change -22.01% 422.79%
FREE CASH FLOW
Cash From Operating Activities -$114.7K -$260.7K
Capital Expenditures $97.25K $307.9K
Free Cash Flow -$212.0K -$568.6K
YoY Change -62.72% -197.74%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2024Q1 us-gaap Stockholders Equity
StockholdersEquity
615647 usd
CY2023Q4 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
usd
CY2024Q1 us-gaap Preferred Stock Value
PreferredStockValue
usd
CY2023Q4 us-gaap Preferred Stock Value
PreferredStockValue
usd
CY2024Q1 us-gaap Depreciation
Depreciation
usd
CY2023Q1 us-gaap Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
usd
CY2024Q1 us-gaap Depreciation
Depreciation
usd
CY2024Q1 us-gaap Increase Decrease In Assets Held For Sale
IncreaseDecreaseInAssetsHeldForSale
usd
CY2023Q1 us-gaap Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
usd
CY2024Q1 us-gaap Proceeds From Repayments Of Lines Of Credit
ProceedsFromRepaymentsOfLinesOfCredit
usd
CY2024Q1 us-gaap Proceeds From Other Short Term Debt
ProceedsFromOtherShortTermDebt
usd
CY2024Q1 us-gaap Repayments Of Other Short Term Debt
RepaymentsOfOtherShortTermDebt
usd
CY2024Q1 us-gaap Proceeds From Bank Debt
ProceedsFromBankDebt
usd
CY2024Q1 us-gaap Repayments Of Bank Debt
RepaymentsOfBankDebt
usd
CY2023Q1 us-gaap Repayments Of Notes Payable
RepaymentsOfNotesPayable
usd
CY2023Q1 us-gaap Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
usd
CY2024Q1 us-gaap Interest Paid Net
InterestPaidNet
usd
CY2023Q1 us-gaap Interest Paid Net
InterestPaidNet
usd
CY2024Q1 us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
usd
CY2023Q1 us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
usd
CY2023Q1 us-gaap Stock Issued1
StockIssued1
usd
CY2024Q1 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
usd
CY2023Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
usd
CY2024Q1 us-gaap Depreciation
Depreciation
usd
CY2024Q1 us-gaap Loans Payable To Bank Current
LoansPayableToBankCurrent
usd
CY2023Q4 us-gaap Loans Payable To Bank Current
LoansPayableToBankCurrent
usd
CY2023Q1 us-gaap Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
usd
CY2024Q1 us-gaap Income Tax Reconciliation Nondeductible Expense Share Based Compensation Cost
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost
usd
CY2023Q1 us-gaap Income Tax Reconciliation Nondeductible Expense Share Based Compensation Cost
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost
usd
CY2024Q1 us-gaap Income Tax Reconciliation Nondeductible Expense Other
IncomeTaxReconciliationNondeductibleExpenseOther
usd
CY2024Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
usd
CY2023Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
usd
CY2024Q1 us-gaap Deposits Assets Noncurrent
DepositsAssetsNoncurrent
2200 usd
CY2023Q4 us-gaap Deposits Assets Noncurrent
DepositsAssetsNoncurrent
2200 usd
CY2024Q1 DREM Deposits And Costs Coincident To Acquisition Of Land For Development
DepositsAndCostsCoincidentToAcquisitionOfLandForDevelopment
6903180 usd
CY2023Q4 DREM Deposits And Costs Coincident To Acquisition Of Land For Development
DepositsAndCostsCoincidentToAcquisitionOfLandForDevelopment
6805932 usd
CY2024Q1 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
895 usd
CY2024Q1 us-gaap Assets
Assets
9957640 usd
CY2023Q4 us-gaap Assets
Assets
10108509 usd
CY2024Q1 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
621335 usd
CY2023Q4 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
537972 usd
CY2024Q1 us-gaap Interest Payable Current
InterestPayableCurrent
353012 usd
CY2023Q4 us-gaap Interest Payable Current
InterestPayableCurrent
354722 usd
CY2024Q1 us-gaap Deposit Liability Current
DepositLiabilityCurrent
510000 usd
CY2023Q4 us-gaap Deposit Liability Current
DepositLiabilityCurrent
510000 usd
CY2024Q1 us-gaap Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
171408 usd
CY2023Q4 us-gaap Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
232603 usd
CY2024Q1 us-gaap Other Loans Payable Current
OtherLoansPayableCurrent
180506 usd
CY2023Q4 us-gaap Other Loans Payable Current
OtherLoansPayableCurrent
236703 usd
CY2024Q1 us-gaap Lines Of Credit Current
LinesOfCreditCurrent
921960 usd
CY2023Q4 us-gaap Lines Of Credit Current
LinesOfCreditCurrent
921960 usd
CY2024Q1 us-gaap Liabilities Current
LiabilitiesCurrent
3183928 usd
CY2023Q4 us-gaap Liabilities Current
LiabilitiesCurrent
3317179 usd
CY2024Q1 us-gaap Long Term Loans From Bank
LongTermLoansFromBank
6158065 usd
CY2023Q4 us-gaap Long Term Loans From Bank
LongTermLoansFromBank
6158065 usd
CY2024Q1 us-gaap Liabilities
Liabilities
9341993 usd
CY2023Q4 us-gaap Liabilities
Liabilities
9475244 usd
CY2024Q1 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
5000000 shares
CY2023Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
5000000 shares
CY2024Q1 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.001
CY2023Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.001
CY2024Q1 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
0 shares
CY2023Q4 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
0 shares
CY2024Q1 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
70000000 shares
CY2023Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
70000000 shares
CY2024Q1 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2023Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2024Q1 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
47414493 shares
CY2023Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
40414493 shares
CY2024Q1 us-gaap Common Stock Value
CommonStockValue
47414 usd
CY2023Q4 us-gaap Common Stock Value
CommonStockValue
40414 usd
CY2024Q1 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
2425330 usd
CY2023Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
2327330 usd
CY2024Q1 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-1857097 usd
CY2023Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-1734479 usd
CY2024Q1 us-gaap Stockholders Equity
StockholdersEquity
615647 usd
CY2023Q4 us-gaap Stockholders Equity
StockholdersEquity
633265 usd
CY2024Q1 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
9957640 usd
CY2023Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
10108509 usd
CY2024Q1 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
1473735 usd
CY2023Q1 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
1104466 usd
CY2024Q1 us-gaap Cost Of Revenue
CostOfRevenue
1240320 usd
CY2023Q1 us-gaap Cost Of Revenue
CostOfRevenue
651444 usd
CY2024Q1 us-gaap Gross Profit
GrossProfit
233415 usd
CY2023Q1 us-gaap Gross Profit
GrossProfit
453022 usd
CY2024Q1 us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
331717 usd
CY2023Q1 us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
295434 usd
CY2023Q1 us-gaap Depreciation
Depreciation
1575 usd
CY2024Q1 us-gaap Operating Expenses
OperatingExpenses
331717 usd
CY2023Q1 us-gaap Operating Expenses
OperatingExpenses
297009 usd
CY2024Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-98302 usd
CY2023Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
156013 usd
CY2024Q1 us-gaap Interest Expense Nonoperating
InterestExpenseNonoperating
19050 usd
CY2023Q1 us-gaap Interest Expense Nonoperating
InterestExpenseNonoperating
55597 usd
CY2024Q1 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-19050 usd
CY2023Q1 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-55597 usd
CY2024Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-117352 usd
CY2023Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
100416 usd
CY2024Q1 us-gaap Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
5266 usd
CY2024Q1 us-gaap Net Income Loss
NetIncomeLoss
-122618 usd
CY2023Q1 us-gaap Net Income Loss
NetIncomeLoss
100416 usd
CY2024Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.00
CY2024Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.00
CY2023Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.00
CY2023Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
0.00
CY2024Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
46260647 shares
CY2024Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
46260647 shares
CY2023Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
35824493 shares
CY2023Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
35824493 shares
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
CY2023Q4 us-gaap Stockholders Equity
StockholdersEquity
633265 usd
CY2023Q4 us-gaap Stockholders Equity
StockholdersEquity
633265 usd
CY2024Q1 us-gaap Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
105000 usd
CY2024Q1 us-gaap Net Income Loss
NetIncomeLoss
-122618 usd
CY2024Q1 us-gaap Stockholders Equity
StockholdersEquity
615647 usd
CY2024Q1 us-gaap Net Income Loss
NetIncomeLoss
-122618 usd
CY2023Q1 us-gaap Net Income Loss
NetIncomeLoss
100416 usd
CY2023Q1 us-gaap Depreciation
Depreciation
1575 usd
CY2024Q1 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-37104 usd
CY2023Q1 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-21609 usd
CY2023Q1 us-gaap Increase Decrease In Assets Held For Sale
IncreaseDecreaseInAssetsHeldForSale
398304 usd
CY2024Q1 us-gaap Increase Decrease In Contract With Customer Asset
IncreaseDecreaseInContractWithCustomerAsset
48792 usd
CY2023Q1 us-gaap Increase Decrease In Contract With Customer Asset
IncreaseDecreaseInContractWithCustomerAsset
-90646 usd
CY2024Q1 us-gaap Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
895 usd
CY2024Q1 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
81653 usd
CY2023Q1 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
138502 usd
CY2024Q1 us-gaap Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
-61195 usd
CY2023Q1 us-gaap Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
-215145 usd
CY2024Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-114743 usd
CY2023Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-260701 usd
CY2024Q1 us-gaap Payments To Acquire Land
PaymentsToAcquireLand
97248 usd
CY2023Q1 us-gaap Payments To Acquire Land
PaymentsToAcquireLand
307883 usd
CY2024Q1 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-97248 usd
CY2023Q1 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-307883 usd
CY2023Q1 us-gaap Proceeds From Repayments Of Lines Of Credit
ProceedsFromRepaymentsOfLinesOfCredit
19000 usd
CY2023Q1 us-gaap Proceeds From Other Short Term Debt
ProceedsFromOtherShortTermDebt
1350000 usd
CY2024Q1 us-gaap Proceeds From Notes Payable
ProceedsFromNotesPayable
19050 usd
CY2023Q1 us-gaap Proceeds From Notes Payable
ProceedsFromNotesPayable
544965 usd
CY2023Q1 us-gaap Repayments Of Other Short Term Debt
RepaymentsOfOtherShortTermDebt
1725000 usd
CY2024Q1 us-gaap Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
32871 usd
CY2023Q1 us-gaap Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
177702 usd
CY2023Q1 us-gaap Proceeds From Bank Debt
ProceedsFromBankDebt
64142 usd
CY2023Q1 us-gaap Repayments Of Bank Debt
RepaymentsOfBankDebt
196500 usd
CY2024Q1 us-gaap Repayments Of Notes Payable
RepaymentsOfNotesPayable
75247 usd
CY2024Q1 us-gaap Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
25383 usd
CY2024Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-48709 usd
CY2023Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
234309 usd
CY2024Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
-260700 usd
CY2023Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
-334275 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
CY2024Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
2451803 usd
CY2023Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
191114 usd
CY2024Q1 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
CY2024Q1 us-gaap Property Plant And Equipment Useful Life
PropertyPlantAndEquipmentUsefulLife
P5Y
CY2024Q1 us-gaap Use Of Estimates
UseOfEstimates
<p id="xdx_841_eus-gaap--UseOfEstimates_zsBdiuGclKo2" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span style="text-decoration: underline">Use of Estimates</span></b></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 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 0pt 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 0pt 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
CY2024Q1 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
65887 usd
CY2023Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
65887 usd
CY2023Q1 us-gaap Depreciation
Depreciation
1575 usd
CY2024Q1 DREM Other Deposits Net
OtherDepositsNet
4502619 usd
CY2023Q4 DREM Other Deposits Net
OtherDepositsNet
4413675 usd
CY2024Q1 DREM Deposits And Costs Coincident To Acquisition Of Land For Development
DepositsAndCostsCoincidentToAcquisitionOfLandForDevelopment
6903180 usd
CY2023Q4 DREM Deposits And Costs Coincident To Acquisition Of Land For Development
DepositsAndCostsCoincidentToAcquisitionOfLandForDevelopment
6805932 usd
CY2024Q1 us-gaap Loans Payable To Bank
LoansPayableToBank
6158065 usd
CY2023Q4 us-gaap Loans Payable To Bank
LoansPayableToBank
6158065 usd
CY2024Q1 us-gaap Long Term Loans From Bank
LongTermLoansFromBank
6158065 usd
CY2023Q4 us-gaap Long Term Loans From Bank
LongTermLoansFromBank
6158065 usd
CY2024Q1 us-gaap Debt Instrument Interest Rate Stated Percentage
DebtInstrumentInterestRateStatedPercentage
0.12 pure
CY2024Q1 us-gaap Other Notes Payable
OtherNotesPayable
180506 usd
CY2023Q4 us-gaap Other Notes Payable
OtherNotesPayable
236703 usd
CY2024Q1 us-gaap Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
0.21 pure
CY2024Q1 us-gaap Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
0.21 pure
CY2024Q1 us-gaap Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
-25750 usd
CY2023Q1 us-gaap Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
21087 usd
CY2024Q1 us-gaap Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
5266 usd
CY2024Q1 us-gaap Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
20484 usd
CY2023Q1 us-gaap Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
-21087 usd
CY2024Q1 us-gaap Debt Instrument Face Amount
DebtInstrumentFaceAmount
950990 usd
CY2022Q4 us-gaap Debt Instrument Face Amount
DebtInstrumentFaceAmount
908660 usd

Files In Submission

Name View Source Status
0001493152-24-041166-index-headers.html Edgar Link pending
0001493152-24-041166-index.html Edgar Link pending
0001493152-24-041166.txt Edgar Link pending
0001493152-24-041166-xbrl.zip Edgar Link pending
drem-20240331.xsd Edgar Link pending
ex31.htm Edgar Link pending
ex32.htm Edgar Link pending
Financial_Report.xlsx Edgar Link pending
form10-q.htm Edgar Link pending
MetaLinks.json Edgar Link pending
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
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
drem-20240331_def.xml Edgar Link unprocessable
drem-20240331_lab.xml Edgar Link unprocessable
FilingSummary.xml Edgar Link unprocessable
form10-q_htm.xml Edgar Link completed
Show.js Edgar Link pending
drem-20240331_cal.xml Edgar Link unprocessable
drem-20240331_pre.xml Edgar Link unprocessable