2024 Q2 Form 10-K Financial Statement
#000149315224014165 Filed on April 10, 2024
Income Statement
Concept | 2024 Q2 | 2023 Q4 | 2023 |
---|---|---|---|
Revenue | $2.189M | $5.377M | |
YoY Change | 102.71% | 298.04% | |
Cost Of Revenue | |||
YoY Change | |||
Gross Profit | |||
YoY Change | |||
Gross Profit Margin | |||
Selling, General & Admin | |||
YoY Change | |||
% of Gross Profit | |||
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $193.5K | ||
YoY Change | -11.15% | ||
% of Gross Profit | |||
Operating Expenses | $2.542M | $11.42M | |
YoY Change | 324.36% | 231.66% | |
Operating Profit | -$353.9K | -$6.045M | |
YoY Change | -173.64% | 188.81% | |
Interest Expense | |||
YoY Change | |||
% of Operating Profit | |||
Other Income/Expense, Net | -$6.479K | ||
YoY Change | |||
Pretax Income | -$360.4K | -$6.045M | |
YoY Change | -174.99% | 68.23% | |
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | -$360.4K | -$6.045M | |
YoY Change | -174.99% | -411.53% | |
Net Earnings / Revenue | -16.47% | -112.41% | |
Basic Earnings Per Share | $0.00 | -$0.05 | |
Diluted Earnings Per Share | $0.00 | -$0.05 | |
COMMON SHARES | |||
Basic Shares Outstanding | 123.1M shares | 115.8M shares | 116.7M shares |
Diluted Shares Outstanding | 123.1M shares | 116.7M shares |
Balance Sheet
Concept | 2024 Q2 | 2023 Q4 | 2023 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | |||
YoY Change | |||
Cash & Equivalents | $1.338M | $472.5K | |
Short-Term Investments | |||
Other Short-Term Assets | $269.00 | $269.00 | |
YoY Change | -80.85% | ||
Inventory | |||
Prepaid Expenses | |||
Receivables | $1.248M | $1.595M | |
Other Receivables | |||
Total Short-Term Assets | $2.586M | $2.068M | |
YoY Change | 729.22% | ||
LONG-TERM ASSETS | |||
Property, Plant & Equipment | |||
YoY Change | |||
Goodwill | $2.011M | $2.011M | |
YoY Change | 0.0% | ||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $2.011M | $2.011M | |
YoY Change | -8.78% | ||
TOTAL ASSETS | |||
Total Short-Term Assets | $2.586M | $2.068M | |
Total Long-Term Assets | $2.011M | $2.011M | |
Total Assets | $4.597M | $4.078M | |
YoY Change | 66.23% | ||
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | |||
YoY Change | |||
Accrued Expenses | |||
YoY Change | |||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | |||
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $2.314M | $2.129M | |
YoY Change | 22.23% | ||
LONG-TERM LIABILITIES | |||
Long-Term Debt | |||
YoY Change | |||
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | |||
YoY Change | |||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $2.314M | $2.129M | |
Total Long-Term Liabilities | |||
Total Liabilities | $2.818M | $2.129M | |
YoY Change | 19.43% | ||
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$24.35M | -$24.18M | |
YoY Change | 33.34% | ||
Common Stock | $12.31K | $12.31K | |
YoY Change | 6.22% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $1.779M | $1.949M | |
YoY Change | |||
Total Liabilities & Shareholders Equity | $4.597M | $4.078M | |
YoY Change | 66.23% |
Cashflow Statement
Concept | 2024 Q2 | 2023 Q4 | 2023 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$360.4K | -$6.045M | |
YoY Change | -174.99% | -411.53% | |
Depreciation, Depletion And Amortization | $193.5K | ||
YoY Change | -11.15% | ||
Cash From Operating Activities | $423.8K | ||
YoY Change | -171.37% | ||
INVESTING ACTIVITIES | |||
Capital Expenditures | |||
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | |||
YoY Change | |||
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $10.20K | ||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | $10.20K | ||
YoY Change | -98.3% | ||
NET CHANGE | |||
Cash From Operating Activities | $423.8K | ||
Cash From Investing Activities | |||
Cash From Financing Activities | $10.20K | ||
Net Change In Cash | $434.0K | ||
YoY Change | 8609.67% | ||
FREE CASH FLOW | |||
Cash From Operating Activities | $423.8K | ||
Capital Expenditures | |||
Free Cash Flow | |||
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2023 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
usd | |
CY2023 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
FY | |
CY2023 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001983736 | |
CY2023Q4 | us-gaap |
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
|
usd | |
CY2022Q4 | us-gaap |
Deferred Revenue
DeferredRevenue
|
usd | |
CY2023Q4 | us-gaap |
Long Term Loans Payable
LongTermLoansPayable
|
usd | |
CY2023Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
usd | |
CY2022Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
usd | |
CY2023 | us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
usd | |
CY2023 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
usd | |
CY2022 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
usd | |
CY2023 | us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
usd | |
CY2022 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
usd | |
CY2022 | us-gaap |
Loans Assumed1
LoansAssumed1
|
usd | |
CY2023 | us-gaap |
Stock Issued1
StockIssued1
|
usd | |
CY2022Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
usd | |
CY2021Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
usd | |
CY2022Q4 | GOAI |
Common Stock Payable
CommonStockPayable
|
usd | |
CY2021Q4 | GOAI |
Common Stock Payable
CommonStockPayable
|
usd | |
CY2022 | GOAI |
Gain Loss On Settlement Liabilities
GainLossOnSettlementLiabilities
|
usd | |
CY2021 | GOAI |
Gain Loss On Settlement Liabilities
GainLossOnSettlementLiabilities
|
usd | |
CY2022 | GOAI |
Gain Loss On Debt Conversionrelated Party
GainLossOnDebtConversionrelatedParty
|
usd | |
CY2021 | GOAI |
Gain Loss On Debt Conversionrelated Party
GainLossOnDebtConversionrelatedParty
|
usd | |
CY2022 | GOAI |
Gain Loss On Writeoff Of Property And Equipment
GainLossOnWriteoffOfPropertyAndEquipment
|
usd | |
CY2021 | GOAI |
Gain Loss On Writeoff Of Property And Equipment
GainLossOnWriteoffOfPropertyAndEquipment
|
usd | |
CY2022 | GOAI |
Gain Loss On Writeoff Of Movie Distribution Rights
GainLossOnWriteoffOfMovieDistributionRights
|
usd | |
CY2021 | GOAI |
Gain Loss On Writeoff Of Movie Distribution Rights
GainLossOnWriteoffOfMovieDistributionRights
|
usd | |
CY2022 | us-gaap |
Interest Expense
InterestExpense
|
usd | |
CY2022 | us-gaap |
Marketable Securities Gain Loss
MarketableSecuritiesGainLoss
|
usd | |
CY2021 | us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
usd | |
CY2022 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
usd | |
CY2021 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
usd | |
CY2021 | us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
usd | |
CY2022 | GOAI |
Debt Conversionrelated Party
DebtConversionrelatedParty
|
usd | |
CY2021 | GOAI |
Debt Conversionrelated Party
DebtConversionrelatedParty
|
usd | |
CY2022 | GOAI |
Stock Payable Canceled
StockPayableCanceled
|
usd | |
CY2021 | GOAI |
Stock Payable Canceled
StockPayableCanceled
|
usd | |
CY2022 | GOAI |
Increase Decrease In Loss Of Assetswrite Off
IncreaseDecreaseInLossOfAssetswriteOff
|
usd | |
CY2021 | GOAI |
Increase Decrease In Loss Of Assetswrite Off
IncreaseDecreaseInLossOfAssetswriteOff
|
usd | |
CY2022 | us-gaap |
Increase Decrease In Marketable Securities Restricted
IncreaseDecreaseInMarketableSecuritiesRestricted
|
usd | |
CY2022 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
usd | |
CY2022 | us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
usd | |
CY2021 | us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
usd | |
CY2022 | us-gaap |
Payments For Software
PaymentsForSoftware
|
usd | |
CY2021 | us-gaap |
Payments For Software
PaymentsForSoftware
|
usd | |
CY2022 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
usd | |
CY2021 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
usd | |
CY2022 | GOAI |
Proceeds From Issuance For Acquisition
ProceedsFromIssuanceForAcquisition
|
usd | |
CY2021 | GOAI |
Proceeds From Issuance For Acquisition
ProceedsFromIssuanceForAcquisition
|
usd | |
CY2022 | GOAI |
Proceeds From Issuance For Debt Settlement
ProceedsFromIssuanceForDebtSettlement
|
usd | |
CY2022 | GOAI |
Proceeds From Issuance For Acquisition One
ProceedsFromIssuanceForAcquisitionOne
|
usd | |
CY2021 | GOAI |
Proceeds From Issuance For Acquisition One
ProceedsFromIssuanceForAcquisitionOne
|
usd | |
CY2022 | us-gaap |
Proceeds From Repayments Of Related Party Debt
ProceedsFromRepaymentsOfRelatedPartyDebt
|
usd | |
CY2021 | us-gaap |
Proceeds From Repayments Of Related Party Debt
ProceedsFromRepaymentsOfRelatedPartyDebt
|
usd | |
CY2022 | GOAI |
Proceeds From Repurchase Of Capital Adjustment From Stock Payable Cancelation
ProceedsFromRepurchaseOfCapitalAdjustmentFromStockPayableCancelation
|
usd | |
CY2021 | GOAI |
Proceeds From Repurchase Of Capital Adjustment From Stock Payable Cancelation
ProceedsFromRepurchaseOfCapitalAdjustmentFromStockPayableCancelation
|
usd | |
CY2022 | us-gaap |
Proceeds From Repayments Of Notes Payable
ProceedsFromRepaymentsOfNotesPayable
|
usd | |
CY2022 | us-gaap |
Proceeds From Repayments Of Other Long Term Debt
ProceedsFromRepaymentsOfOtherLongTermDebt
|
usd | |
CY2021 | us-gaap |
Proceeds From Repayments Of Other Long Term Debt
ProceedsFromRepaymentsOfOtherLongTermDebt
|
usd | |
CY2022 | GOAI |
Proceeds From Repayments Of Accrued Interest
ProceedsFromRepaymentsOfAccruedInterest
|
usd | |
CY2023Q4 | us-gaap |
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
|
usd | |
CY2023Q4 | GOAI |
Goodwill Impairment Book Value
GoodwillImpairmentBookValue
|
usd | |
CY2023Q4 | GOAI |
Goodwill Impairment Tax Value
GoodwillImpairmentTaxValue
|
usd | |
CY2023Q4 | us-gaap |
Deferred Tax Assets Goodwill And Intangible Assets
DeferredTaxAssetsGoodwillAndIntangibleAssets
|
usd | |
CY2023Q4 | us-gaap |
Deferred Tax Assets State Taxes
DeferredTaxAssetsStateTaxes
|
usd | |
CY2022Q4 | us-gaap |
Deferred Tax Assets State Taxes
DeferredTaxAssetsStateTaxes
|
usd | |
CY2023Q4 | us-gaap |
Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
|
usd | |
CY2022Q4 | us-gaap |
Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
|
usd | |
CY2023 | us-gaap |
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
|
usd | |
CY2022 | us-gaap |
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
|
usd | |
CY2023 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
usd | |
CY2022 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
usd | |
CY2023 | us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
shares | |
CY2023 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod
|
shares | |
CY2023Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
shares | |
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 |
Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
|
No | |
CY2023 | dei |
Entity Voluntary Filers
EntityVoluntaryFilers
|
No | |
CY2023 | dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | |
CY2023 | dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | |
CY2023 | dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | |
CY2023 | dei |
Entity Small Business
EntitySmallBusiness
|
true | |
CY2023 | dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
true | |
CY2023 | dei |
Entity Ex Transition Period
EntityExTransitionPeriod
|
false | |
CY2023 | dei |
Document Fin Stmt Error Correction Flag
DocumentFinStmtErrorCorrectionFlag
|
false | |
CY2023 | dei |
Entity Shell Company
EntityShellCompany
|
false | |
CY2023Q4 | dei |
Entity Public Float
EntityPublicFloat
|
184578524 | usd |
CY2024Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
123052349 | shares |
CY2023 | dei |
Auditor Firm
AuditorFirmId
|
5041 | |
CY2023 | dei |
Auditor Name
AuditorName
|
BF Borgers CPA PC | |
CY2023 | dei |
Auditor Location
AuditorLocation
|
Lakewood, CO | |
CY2023Q4 | us-gaap |
Cash
Cash
|
472509 | usd |
CY2022Q4 | us-gaap |
Cash
Cash
|
38506 | usd |
CY2023Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
624898 | usd |
CY2022Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
156307 | usd |
CY2023Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1594918 | usd |
CY2022Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
209442 | usd |
CY2023Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
269 | usd |
CY2022Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
1405 | usd |
CY2023Q4 | us-gaap |
Assets Current
AssetsCurrent
|
2067696 | usd |
CY2022Q4 | us-gaap |
Assets Current
AssetsCurrent
|
249353 | usd |
CY2023Q4 | us-gaap |
Goodwill
Goodwill
|
2010606 | usd |
CY2022Q4 | us-gaap |
Goodwill
Goodwill
|
2010606 | usd |
CY2022Q4 | us-gaap |
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
|
193497 | usd |
CY2023Q4 | us-gaap |
Assets
Assets
|
4078302 | usd |
CY2022Q4 | us-gaap |
Assets
Assets
|
2453456 | usd |
CY2023Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
1892250 | usd |
CY2022Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
1535707 | usd |
CY2023Q4 | us-gaap |
Deferred Revenue
DeferredRevenue
|
150000 | usd |
CY2023Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2128837 | usd |
CY2022Q4 | us-gaap |
Long Term Loans Payable
LongTermLoansPayable
|
40832 | usd |
CY2023Q4 | us-gaap |
Liabilities
Liabilities
|
2128837 | usd |
CY2022Q4 | us-gaap |
Liabilities
Liabilities
|
1782519 | usd |
CY2023Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2022Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2023Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
300000000 | shares |
CY2022Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
300000000 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
123052349 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
123052349 | shares |
CY2023Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
12306 | usd |
CY2022Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
11585 | usd |
CY2023Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
26113250 | usd |
CY2022Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
18790939 | usd |
CY2023Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-24176091 | usd |
CY2022Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-18131587 | usd |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1949465 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
670937 | usd |
CY2023Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
4078302 | usd |
CY2022Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2453456 | usd |
CY2023 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
5377273 | usd |
CY2022 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
1350941 | usd |
CY2023 | us-gaap |
Revenues
Revenues
|
5377273 | usd |
CY2022 | us-gaap |
Revenues
Revenues
|
1350941 | usd |
CY2023 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
8393556 | usd |
CY2022 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2120352 | usd |
CY2023 | GOAI |
Media Traffic Purchase Related Party
MediaTrafficPurchaseRelatedParty
|
2834723 | usd |
CY2022 | GOAI |
Media Traffic Purchase Related Party
MediaTrafficPurchaseRelatedParty
|
1105718 | usd |
CY2023 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
193498 | usd |
CY2022 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
217778 | usd |
CY2023 | us-gaap |
Operating Expenses
OperatingExpenses
|
11421777 | usd |
CY2022 | us-gaap |
Operating Expenses
OperatingExpenses
|
3443848 | usd |
CY2023 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-6044504 | usd |
CY2022 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2092907 | usd |
CY2022 | us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
1500000 | usd |
CY2022 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-1500000 | usd |
CY2023 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-6044504 | usd |
CY2022 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-3592907 | usd |
CY2023 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-6044504 | usd |
CY2022 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-3592907 | usd |
CY2023 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.05 | |
CY2023 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.05 | |
CY2022 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.03 | |
CY2022 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.03 | |
CY2023 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
116735198 | shares |
CY2023 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
116735198 | shares |
CY2022 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
115340358 | shares |
CY2022 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
115340358 | shares |
CY2022Q4 | us-gaap |
Shares Issued Price Per Share
SharesIssuedPricePerShare
|
1.00 | |
CY2022 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
598800 | usd |
CY2022 | us-gaap |
Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
|
1500000 | usd |
CY2022 | us-gaap |
Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
|
1500000 | usd |
CY2022Q4 | us-gaap |
Share Price
SharePrice
|
3.00 | |
CY2022 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
75072 | usd |
CY2022 | GOAI |
Stock Issued During Period Value Issued For Error
StockIssuedDuringPeriodValueIssuedForError
|
10000 | usd |
CY2022 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-3592907 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
670937 | usd |
CY2023Q4 | us-gaap |
Share Price
SharePrice
|
1.01 | |
CY2023 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
7272000 | usd |
CY2023 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
7272000 | usd |
CY2023 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
10200 | usd |
CY2023 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
10200 | usd |
CY2023 | us-gaap |
Adjustments To Additional Paid In Capital Other
AdjustmentsToAdditionalPaidInCapitalOther
|
40832 | usd |
CY2023 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-6044504 | usd |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1949465 | usd |
CY2023 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-6044504 | usd |
CY2022 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-3592907 | usd |
CY2021 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
10103613 | usd |
CY2023 | us-gaap |
Depreciation
Depreciation
|
193497 | usd |
CY2022 | us-gaap |
Depreciation
Depreciation
|
217778 | usd |
CY2022 | us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
1500000 | usd |
CY2023 | us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
7272000 | usd |
CY2022 | us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
85072 | usd |
CY2023 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
1385476 | usd |
CY2022 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
78135 | usd |
CY2023 | us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
-1136 | usd |
CY2022 | us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
-875875 | usd |
CY2023 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
150000 | usd |
CY2023 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
356543 | usd |
CY2022 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
389633 | usd |
CY2023 | us-gaap |
Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
|
-119393 | usd |
CY2022 | us-gaap |
Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
|
8867 | usd |
CY2023 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
423803 | usd |
CY2022 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-593817 | usd |
CY2023 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
10200 | usd |
CY2022 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
598800 | usd |
CY2023 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
10200 | usd |
CY2022 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
598800 | usd |
CY2023 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
434003 | usd |
CY2022 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
4983 | usd |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
38506 | usd |
CY2021Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
33523 | usd |
CY2023Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
472509 | usd |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
38506 | usd |
CY2023 | us-gaap |
Loans Assumed1
LoansAssumed1
|
40832 | usd |
CY2022 | us-gaap |
Stock Issued1
StockIssued1
|
1500000 | usd |
CY2021Q3 | us-gaap |
Stockholders Equity Reverse Stock Split
StockholdersEquityReverseStockSplit
|
the Company completed a reverse split in the amount of 1 for 150 | |
CY2021Q3 | us-gaap |
Fair Value Net Asset Liability
FairValueNetAssetLiability
|
55909 | usd |
CY2022 | GOAI |
Media Traffic Purchase Expense
MediaTrafficPurchaseExpense
|
1105718 | usd |
CY2022Q4 | us-gaap |
Cash
Cash
|
38506 | usd |
CY2021Q4 | us-gaap |
Cash
Cash
|
33523 | usd |
CY2022Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
156307 | usd |
CY2021Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
624898 | usd |
CY2022Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
209442 | usd |
CY2021Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
131307 | usd |
CY2022Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
1405 | usd |
CY2021Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
877280 | usd |
CY2022Q4 | us-gaap |
Assets Current
AssetsCurrent
|
249353 | usd |
CY2021Q4 | us-gaap |
Assets Current
AssetsCurrent
|
1042110 | usd |
CY2022Q4 | us-gaap |
Goodwill
Goodwill
|
2010606 | usd |
CY2021Q4 | us-gaap |
Goodwill
Goodwill
|
2010606 | usd |
CY2022Q4 | us-gaap |
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
|
193497 | usd |
CY2021Q4 | us-gaap |
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
|
411275 | usd |
CY2022Q4 | us-gaap |
Assets
Assets
|
2453456 | usd |
CY2021Q4 | us-gaap |
Assets
Assets
|
3463991 | usd |
CY2022Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
1535707 | usd |
CY2021Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
1146074 | usd |
CY2022Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1741687 | usd |
CY2021Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1343187 | usd |
CY2022Q4 | us-gaap |
Long Term Loans Payable
LongTermLoansPayable
|
40832 | usd |
CY2021Q4 | us-gaap |
Long Term Loans Payable
LongTermLoansPayable
|
40832 | usd |
CY2022Q4 | us-gaap |
Liabilities
Liabilities
|
1782519 | usd |
CY2021Q4 | us-gaap |
Liabilities
Liabilities
|
1384019 | usd |
CY2022Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
11585 | usd |
CY2021Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
11471 | usd |
CY2022Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
18790939 | usd |
CY2021Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
16607181 | usd |
CY2022Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-18131587 | usd |
CY2021Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-14538680 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
670937 | usd |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2079972 | usd |
CY2022Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2453456 | usd |
CY2021Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
3463991 | usd |
CY2022 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
1350941 | usd |
CY2021 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
2458273 | usd |
CY2022 | us-gaap |
Revenues
Revenues
|
1350941 | usd |
CY2021 | us-gaap |
Revenues
Revenues
|
2458273 | usd |
CY2022 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2120352 | usd |
CY2021 | GOAI |
Media Traffic Purchase Expense
MediaTrafficPurchaseExpense
|
1835088 | usd |
CY2022 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
217778 | usd |
CY2021 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
217778 | usd |
CY2022 | us-gaap |
Operating Expenses
OperatingExpenses
|
3443848 | usd |
CY2021 | us-gaap |
Operating Expenses
OperatingExpenses
|
12156479 | usd |
CY2022 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2092907 | usd |
CY2021 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-9698206 | usd |
CY2021 | us-gaap |
Interest Expense
InterestExpense
|
2508 | usd |
CY2021 | us-gaap |
Marketable Securities Gain Loss
MarketableSecuritiesGainLoss
|
-79250 | usd |
CY2022 | us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
1500000 | usd |
CY2022 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-1500000 | usd |
CY2021 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-81758 | usd |
CY2022 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-3592907 | usd |
CY2021 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-9779964 | usd |
CY2022 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-3592907 | usd |
CY2021 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-9779964 | usd |
CY2022 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.03 | |
CY2022 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.03 | |
CY2021 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.33 | |
CY2021 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.33 | |
CY2022 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
115340358 | shares |
CY2022 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
115340358 | shares |
CY2021 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
29197192 | shares |
CY2021 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
29197192 | shares |
CY2022 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-3592907 | usd |
CY2021 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-9779964 | usd |
CY2022 | us-gaap |
Depreciation
Depreciation
|
217778 | usd |
CY2021 | us-gaap |
Depreciation
Depreciation
|
217778 | usd |
CY2022 | us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
1500000 | usd |
CY2022 | us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
85072 | usd |
CY2021 | us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
9464990 | usd |
CY2022 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
78135 | usd |
CY2021 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
85446 | usd |
CY2022 | us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
-875875 | usd |
CY2021 | us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
875875 | usd |
CY2022 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
389633 | usd |
CY2021 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
206365 | usd |
CY2022 | us-gaap |
Increase Decrease In Due To Related Parties Current
IncreaseDecreaseInDueToRelatedPartiesCurrent
|
8867 | usd |
CY2021 | us-gaap |
Increase Decrease In Due To Related Parties Current
IncreaseDecreaseInDueToRelatedPartiesCurrent
|
167578 | usd |
CY2021 | us-gaap |
Increase Decrease In Marketable Securities Restricted
IncreaseDecreaseInMarketableSecuritiesRestricted
|
110000 | usd |
CY2021 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-33304 | usd |
CY2022 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-593817 | usd |
CY2021 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-607878 | usd |
CY2021 | GOAI |
Proceeds From Issuance For Debt Settlement
ProceedsFromIssuanceForDebtSettlement
|
756000 | usd |
CY2022 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
598800 | usd |
CY2021 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
34000 | usd |
CY2021 | us-gaap |
Proceeds From Repayments Of Notes Payable
ProceedsFromRepaymentsOfNotesPayable
|
-160100 | usd |
CY2021 | GOAI |
Proceeds From Repayments Of Accrued Interest
ProceedsFromRepaymentsOfAccruedInterest
|
-10765 | usd |
CY2022 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
598800 | usd |
CY2021 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
619135 | usd |
CY2022 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
4983 | usd |
CY2021 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
11257 | usd |
CY2021Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
33523 | usd |
CY2020Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
22266 | usd |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
38506 | usd |
CY2021Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
33523 | usd |
CY2022 | us-gaap |
Stock Issued1
StockIssued1
|
1500000 | usd |
CY2021 | us-gaap |
Stock Issued1
StockIssued1
|
1960606 | usd |
CY2023Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
123052349 | shares |
CY2023 | us-gaap |
Use Of Estimates
UseOfEstimates
|
<p id="xdx_844_eus-gaap--UseOfEstimates_z7ESx7zVrW7j" 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><i><span id="xdx_862_z9tI7VwpBUSj">Financial Statement Preparation and Use of Estimates</span></i></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">Preparing financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclose contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those 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> | |
CY2023Q4 | us-gaap |
Cash
Cash
|
472509 | usd |
CY2022Q4 | us-gaap |
Cash
Cash
|
38506 | usd |
CY2023Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
624898 | usd |
CY2022Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
156307 | usd |
CY2023 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
468591 | usd |
CY2022 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
156307 | usd |
CY2023 | us-gaap |
Concentration Risk Credit Risk
ConcentrationRiskCreditRisk
|
<p id="xdx_84A_eus-gaap--ConcentrationRiskCreditRisk_zKKXEdhFOeE3" 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><i><span id="xdx_86D_zEq0I7ERpAp1">Concentrations of Credit Risk</span></i></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">Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of Cash. The Company places its Cash with a major banking institution. The Company did <span id="xdx_902_eus-gaap--CashFDICInsuredAmount_iI_do_c20231231_zzgRZa1F0cyf" title="Federal deposit insurance">no</span>t have cash balances over the Federal Deposit Insurance Corporation limit on December 31, 2023.</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"><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"><b>NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)</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> | |
CY2023Q4 | us-gaap |
Cash Fdic Insured Amount
CashFDICInsuredAmount
|
0 | usd |
CY2022Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
115847349 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
300000000 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
123052349 | shares |
CY2022Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
115847349 | shares |
CY2023 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-6044504 | usd |
CY2022 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-3592907 | usd |
CY2023Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-24176091 | usd |
CY2022Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-18131587 | usd |
CY2023 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-6044504 | usd |
CY2022 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-3592907 | usd |
CY2023Q4 | GOAI |
Working Capital
WorkingCapital
|
61141 | usd |
CY2022Q4 | GOAI |
Working Capital
WorkingCapital
|
1492334 | usd |
CY2023Q4 | us-gaap |
Cash
Cash
|
472509 | usd |
CY2023Q4 | us-gaap |
Capitalized Computer Software Gross
CapitalizedComputerSoftwareGross
|
778783 | usd |
CY2023Q4 | us-gaap |
Capitalized Computer Software Accumulated Amortization
CapitalizedComputerSoftwareAccumulatedAmortization
|
778783 | usd |
CY2022Q4 | us-gaap |
Capitalized Computer Software Gross
CapitalizedComputerSoftwareGross
|
778783 | usd |
CY2022Q4 | us-gaap |
Capitalized Computer Software Accumulated Amortization
CapitalizedComputerSoftwareAccumulatedAmortization
|
585286 | usd |
CY2022Q4 | us-gaap |
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
|
193497 | usd |
CY2023Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
0 | usd |
CY2023Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2023Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
123052349 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
123052349 | shares |
CY2023 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.21 | pure |
CY2022 | 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 State And Local Income Taxes
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes
|
0 | pure |
CY2022 | us-gaap |
Effective Income Tax Rate Reconciliation State And Local Income Taxes
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes
|
0 | pure |
CY2023 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.21 | pure |
CY2022 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.21 | pure |
CY2023Q4 | GOAI |
Income Loss Book Value
IncomeLossBookValue
|
-6044504 | usd |
CY2023Q4 | GOAI |
Income Loss Tax Value
IncomeLossTaxValue
|
-1269346 | usd |
CY2022Q4 | GOAI |
Income Loss Book Value
IncomeLossBookValue
|
-3592907 | usd |
CY2022Q4 | GOAI |
Income Loss Tax Value
IncomeLossTaxValue
|
-754510 | usd |
CY2023Q4 | GOAI |
Stock Options Issued For Services Book Value
StockOptionsIssuedForServicesBookValue
|
7272000 | usd |
CY2023Q4 | GOAI |
Stock Options Issued For Services Tax Value
StockOptionsIssuedForServicesTaxValue
|
1527120 | usd |
CY2022Q4 | GOAI |
Stock Options Issued For Services Book Value
StockOptionsIssuedForServicesBookValue
|
85072 | usd |
CY2022Q4 | GOAI |
Stock Options Issued For Services Tax Value
StockOptionsIssuedForServicesTaxValue
|
17865 | usd |
CY2023Q4 | GOAI |
Depreciation And Amortization Book Value
DepreciationAndAmortizationBookValue
|
193498 | usd |
CY2023Q4 | GOAI |
Depreciation And Amortization Tax Value
DepreciationAndAmortizationTaxValue
|
40635 | usd |
CY2022Q4 | GOAI |
Depreciation And Amortization Book Value
DepreciationAndAmortizationBookValue
|
217778 | usd |
CY2022Q4 | GOAI |
Depreciation And Amortization Tax Value
DepreciationAndAmortizationTaxValue
|
45733 | usd |
CY2022Q4 | GOAI |
Goodwill Impairment Book Value
GoodwillImpairmentBookValue
|
1500000 | usd |
CY2022Q4 | GOAI |
Goodwill Impairment Tax Value
GoodwillImpairmentTaxValue
|
315000 | usd |
CY2023Q4 | GOAI |
Tax Income Loss Book Value
TaxIncomeLossBookValue
|
1420994 | usd |
CY2023Q4 | GOAI |
Tax Income Loss Tax Value
TaxIncomeLossTaxValue
|
298409 | usd |
CY2022Q4 | GOAI |
Tax Income Loss Book Value
TaxIncomeLossBookValue
|
-1790057 | usd |
CY2022Q4 | GOAI |
Tax Income Loss Tax Value
TaxIncomeLossTaxValue
|
-375912 | usd |
CY2023Q4 | GOAI |
Prior Year Net Operating Loss Book Value
PriorYearNetOperatingLossBookValue
|
-2545159 | usd |
CY2023Q4 | GOAI |
Prior Year Net Operating Loss Tax Value
PriorYearNetOperatingLossTaxValue
|
-534483 | usd |
CY2022Q4 | GOAI |
Prior Year Net Operating Loss Book Value
PriorYearNetOperatingLossBookValue
|
-755102 | usd |
CY2022Q4 | GOAI |
Prior Year Net Operating Loss Tax Value
PriorYearNetOperatingLossTaxValue
|
-158571 | usd |
CY2023Q4 | GOAI |
Cumulative Net Operating Loss Book Value
CumulativeNetOperatingLossBookValue
|
-1124165 | usd |
CY2023Q4 | GOAI |
Cumulative Net Operating Loss Tax Value
CumulativeNetOperatingLossTaxValue
|
-236075 | usd |
CY2022Q4 | GOAI |
Cumulative Net Operating Loss Book Value
CumulativeNetOperatingLossBookValue
|
-2545159 | usd |
CY2022Q4 | GOAI |
Cumulative Net Operating Loss Tax Value
CumulativeNetOperatingLossTaxValue
|
-534483 | usd |
CY2023Q4 | us-gaap |
Operating Loss Carryforwards
OperatingLossCarryforwards
|
236075 | usd |
CY2022Q4 | us-gaap |
Operating Loss Carryforwards
OperatingLossCarryforwards
|
534483 | usd |
CY2023Q4 | us-gaap |
Deferred Tax Assets Tax Deferred Expense Compensation And Benefits Share Based Compensation Cost
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost
|
1527120 | usd |
CY2022Q4 | us-gaap |
Deferred Tax Assets Tax Deferred Expense Compensation And Benefits Share Based Compensation Cost
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost
|
17865 | usd |
CY2023Q4 | GOAI |
Deferred Tax Liabilities Depreciation And Amortization
DeferredTaxLiabilitiesDepreciationAndAmortization
|
40635 | usd |
CY2022Q4 | GOAI |
Deferred Tax Liabilities Depreciation And Amortization
DeferredTaxLiabilitiesDepreciationAndAmortization
|
45733 | usd |
CY2022Q4 | us-gaap |
Deferred Tax Assets Goodwill And Intangible Assets
DeferredTaxAssetsGoodwillAndIntangibleAssets
|
315000 | usd |
CY2023Q4 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
1803829 | usd |
CY2022Q4 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
913082 | usd |
CY2023 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.21 | pure |
CY2022 | 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
|
-1269346 | usd |
CY2022 | us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
-754510 | usd |
CY2023 | us-gaap |
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
1269346 | usd |
CY2022 | us-gaap |
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
754510 | usd |
CY2023Q4 | GOAI |
Deferred Tax Assets Operating Loss Carryforward
DeferredTaxAssetsOperatingLossCarryforward
|
6044504 | usd |
CY2022Q4 | GOAI |
Deferred Tax Assets Operating Loss Carryforward
DeferredTaxAssetsOperatingLossCarryforward
|
3592907 | usd |
CY2023Q4 | us-gaap |
Valuation Allowance Deferred Tax Asset Change In Amount
ValuationAllowanceDeferredTaxAssetChangeInAmount
|
890747 | usd |
CY2023Q4 | us-gaap |
Valuation Allowance Deferred Tax Asset Change In Amount
ValuationAllowanceDeferredTaxAssetChangeInAmount
|
1803829 | usd |
CY2023Q4 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards State And Local
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal
|
1269346 | usd |
CY2022Q4 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards State And Local
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal
|
754510 | usd |
CY2023 | us-gaap |
Current Foreign Tax Expense Benefit
CurrentForeignTaxExpenseBenefit
|
0 | usd |
CY2022 | us-gaap |
Current Foreign Tax Expense Benefit
CurrentForeignTaxExpenseBenefit
|
0 | usd |
CY2023Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
10000 | shares |
CY2023Q4 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
2.00 | |
CY2023Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
10000 | shares |
CY2023Q4 | GOAI |
Share Based Compensation Arrangement By Share Based Payment Award Options Became Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsBecameExercisableNumber
|
10000 | shares |