2024 Q3 Form 10-Q Financial Statement
#000182912624004914 Filed on July 22, 2024
Income Statement
Concept | 2024 Q3 | 2024 Q2 | 2023 Q2 |
---|---|---|---|
Revenue | $33.53K | $1.241M | $30.00K |
YoY Change | -25.49% | 4038.0% | |
Cost Of Revenue | |||
YoY Change | |||
Gross Profit | $33.53K | $1.241M | $30.00K |
YoY Change | -25.49% | 4038.0% | |
Gross Profit Margin | 100.0% | 100.0% | 100.0% |
Selling, General & Admin | $20.72K | $91.58K | $86.21K |
YoY Change | -77.69% | 6.22% | 51.9% |
% of Gross Profit | 61.79% | 7.38% | 287.37% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $1.210K | $4.030K | |
YoY Change | -69.98% | ||
% of Gross Profit | 0.1% | 13.43% | |
Operating Expenses | $20.72K | $91.58K | $86.21K |
YoY Change | -77.69% | 6.22% | 51.9% |
Operating Profit | -$12.81K | $162.6K | -$56.21K |
YoY Change | -73.23% | -389.34% | -0.95% |
Interest Expense | $1.787K | $1.581K | -$38.37K |
YoY Change | -104.12% | ||
% of Operating Profit | 0.97% | ||
Other Income/Expense, Net | -$448.3K | $23.47K | $0.00 |
YoY Change | 396.02% | -100.0% | |
Pretax Income | -$435.5K | $1.173M | -$119.8K |
YoY Change | 215.01% | -1079.3% | 46.43% |
Income Tax | $0.00 | ||
% Of Pretax Income | |||
Net Earnings | -$435.5K | $1.173M | -$119.8K |
YoY Change | 215.01% | -1079.3% | 46.43% |
Net Earnings / Revenue | -1298.86% | 94.51% | -399.37% |
Basic Earnings Per Share | -$0.02 | $0.01 | $0.00 |
Diluted Earnings Per Share | -$0.02 | $0.01 | $0.00 |
COMMON SHARES | |||
Basic Shares Outstanding | 27.94M shares | 27.94M shares | 27.94M shares |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2024 Q3 | 2024 Q2 | 2023 Q2 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $1.338M | $304.4K | |
YoY Change | 339.71% | -53.37% | |
Cash & Equivalents | $56.63K | $61.44K | $151.3K |
Short-Term Investments | $1.277M | $153.1K | |
Other Short-Term Assets | $0.00 | ||
YoY Change | -100.0% | ||
Inventory | |||
Prepaid Expenses | |||
Receivables | $24.00K | ||
Other Receivables | $0.00 | ||
Total Short-Term Assets | $1.036M | $1.362M | $304.4K |
YoY Change | 302.38% | 347.6% | -55.74% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $23.81K | $25.02K | $101.7K |
YoY Change | -20.41% | -75.39% | 853.66% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | $930.0K | $1.277M | $153.1K |
YoY Change | 912.71% | 734.08% | -24.99% |
Other Assets | $0.00 | ||
YoY Change | |||
Total Long-Term Assets | $23.81K | $25.02K | $101.7K |
YoY Change | -20.41% | -75.39% | 74.78% |
TOTAL ASSETS | |||
Total Short-Term Assets | $1.036M | $1.362M | $304.4K |
Total Long-Term Assets | $23.81K | $25.02K | $101.7K |
Total Assets | $1.060M | $1.387M | $406.0K |
YoY Change | 268.79% | 241.69% | -45.57% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $28.98K | $11.48K | |
YoY Change | 152.44% | 263.29% | |
Accrued Expenses | $3.140K | ||
YoY Change | -58.3% | ||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $53.93K | $0.00 | |
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $108.5K | $82.91K | $14.62K |
YoY Change | 217.35% | 467.08% | -50.3% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | |
YoY Change | |||
Other Long-Term Liabilities | $0.00 | ||
YoY Change | |||
Total Long-Term Liabilities | $0.00 | $0.00 | |
YoY Change | -100.0% | ||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $108.5K | $82.91K | $14.62K |
Total Long-Term Liabilities | $0.00 | $0.00 | |
Total Liabilities | $108.5K | $82.91K | $14.62K |
YoY Change | 217.35% | 467.08% | -55.09% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$43.43K | $369.8K | -$543.2K |
YoY Change | -93.63% | -168.07% | 145.48% |
Common Stock | $27.94K | $27.94K | $27.94K |
YoY Change | 0.0% | 0.0% | 0.0% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $951.2K | $1.304M | $391.4K |
YoY Change | |||
Total Liabilities & Shareholders Equity | $1.060M | $1.387M | $406.0K |
YoY Change | 268.79% | 241.69% | -45.57% |
Cashflow Statement
Concept | 2024 Q3 | 2024 Q2 | 2023 Q2 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$435.5K | $1.173M | -$119.8K |
YoY Change | 215.01% | -1079.3% | 46.43% |
Depreciation, Depletion And Amortization | $1.210K | $4.030K | |
YoY Change | -69.98% | ||
Cash From Operating Activities | $1.164M | -$90.76K | |
YoY Change | -1382.01% | -8.66% | |
INVESTING ACTIVITIES | |||
Capital Expenditures | |||
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$1.204M | $53.28K | |
YoY Change | -2359.57% | -28.04% | |
Cash From Investing Activities | -$1.204M | $53.28K | |
YoY Change | -2359.57% | -28.04% | |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 3.930K | 0.000 | |
YoY Change | |||
NET CHANGE | |||
Cash From Operating Activities | 1.164M | -90.76K | |
Cash From Investing Activities | -1.204M | 53.28K | |
Cash From Financing Activities | 3.930K | 0.000 | |
Net Change In Cash | -36.42K | -37.48K | |
YoY Change | -2.83% | 48.03% | |
FREE CASH FLOW | |||
Cash From Operating Activities | $1.164M | -$90.76K | |
Capital Expenditures | |||
Free Cash Flow | |||
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
us-gaap |
Interest Expense
InterestExpense
|
usd | ||
CY2023Q4 | HSTA |
Related Party Note Payable
RelatedPartyNotePayable
|
usd | |
HSTA |
Cost Of Revenues
CostOfRevenues
|
usd | ||
us-gaap |
Cost Of Revenue
CostOfRevenue
|
usd | ||
CY2024Q2 | us-gaap |
Gain Loss On Sale Of Capital Leases Net
GainLossOnSaleOfCapitalLeasesNet
|
usd | |
us-gaap |
Gain Loss On Sale Of Capital Leases Net
GainLossOnSaleOfCapitalLeasesNet
|
usd | ||
CY2024Q2 | us-gaap |
Equity Securities Fv Ni Unrealized Gain Loss
EquitySecuritiesFvNiUnrealizedGainLoss
|
usd | |
CY2023Q2 | us-gaap |
Interest Expense
InterestExpense
|
usd | |
CY2024Q2 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
usd | |
CY2023Q2 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
usd | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
usd | ||
CY2024Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
usd | |
CY2023Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
usd | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
usd | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
usd | ||
HSTA |
Increase Decrease In Credit Card Payable
IncreaseDecreaseInCreditCardPayable
|
usd | ||
HSTA |
Increase Decrease In Accrued Interest Payable Loan Pelated Party Ecl
IncreaseDecreaseInAccruedInterestPayableLoanPelatedPartyECL
|
usd | ||
HSTA |
Proceeds Used In Purchase Of Vending Machines
ProceedsUsedInPurchaseOfVendingMachines
|
usd | ||
us-gaap |
Proceeds From Sale Of Productive Assets
ProceedsFromSaleOfProductiveAssets
|
usd | ||
HSTA |
Proceeds Provided By Related Party Loan
ProceedsProvidedByRelatedPartyLoan
|
usd | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
usd | ||
us-gaap |
Income Tax Reconciliation Foreign Income Tax Rate Differential
IncomeTaxReconciliationForeignIncomeTaxRateDifferential
|
usd | ||
us-gaap |
Income Tax Reconciliation Foreign Income Tax Rate Differential
IncomeTaxReconciliationForeignIncomeTaxRateDifferential
|
usd | ||
HSTA |
Limitations On Nol Carryforwards Due To Change In Stock Ownership Of Corporation
LimitationsOnNolCarryforwardsDueToChangeInStockOwnershipOfCorporation
|
usd | ||
HSTA |
Limitations On Nol Carryforwards Due To Change In Stock Ownership Of Corporation
LimitationsOnNolCarryforwardsDueToChangeInStockOwnershipOfCorporation
|
usd | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
usd | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
usd | ||
CY2024Q2 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
0 | usd |
CY2023Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
0 | usd |
CY2024Q2 | us-gaap |
Assets Current
AssetsCurrent
|
1362347 | usd |
CY2023Q4 | us-gaap |
Assets Current
AssetsCurrent
|
166896 | usd |
CY2024Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
8934 | usd |
CY2023Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
6510 | usd |
CY2024Q2 | us-gaap |
Machinery And Equipment Gross
MachineryAndEquipmentGross
|
25018 | usd |
CY2023Q4 | us-gaap |
Machinery And Equipment Gross
MachineryAndEquipmentGross
|
27442 | usd |
CY2023Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
27442 | usd |
CY2023Q4 | us-gaap |
Assets
Assets
|
194338 | usd |
CY2023Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
16214 | usd |
CY2024Q2 | HSTA |
Related Party Note Payable
RelatedPartyNotePayable
|
53931 | usd |
CY2023Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
16214 | usd |
CY2023Q4 | us-gaap |
Liabilities
Liabilities
|
16214 | usd |
CY2024Q2 | 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 | |
CY2024Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
285000000 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
285000000 | shares |
CY2024Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
27939260 | shares |
CY2024Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
27939260 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
27939260 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
27939260 | shares |
CY2023Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
27939 | usd |
CY2024Q2 | HSTA |
Cancelled Shares Shares
CancelledSharesShares
|
5100000 | shares |
CY2023Q4 | HSTA |
Cancelled Shares Shares
CancelledSharesShares
|
5100000 | shares |
CY2023Q4 | HSTA |
Cancelled Shares Value
CancelledSharesValue
|
5100 | usd |
CY2023Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
901613 | usd |
CY2023Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-756528 | usd |
CY2023Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
178124 | usd |
CY2023Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
194338 | usd |
HSTA |
Consulting Revenue
ConsultingRevenue
|
30500 | usd | |
us-gaap |
Revenues
Revenues
|
30500 | usd | |
us-gaap |
Gross Profit
GrossProfit
|
30500 | usd | |
CY2024Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
91576 | usd |
CY2023Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
86212 | usd |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
164427 | usd | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
226935 | usd | |
CY2024Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
91576 | usd |
CY2023Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
86212 | usd |
us-gaap |
Operating Expenses
OperatingExpenses
|
164427 | usd | |
us-gaap |
Operating Expenses
OperatingExpenses
|
226935 | usd | |
CY2024Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
162645 | usd |
CY2023Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-56212 | usd |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
127794 | usd | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-196435 | usd | |
CY2024Q2 | us-gaap |
Interest Income Operating
InterestIncomeOperating
|
900 | usd |
CY2023Q2 | us-gaap |
Interest Income Operating
InterestIncomeOperating
|
750 | usd |
us-gaap |
Interest Income Operating
InterestIncomeOperating
|
2025 | usd | |
us-gaap |
Interest Income Operating
InterestIncomeOperating
|
1650 | usd | |
CY2023Q2 | us-gaap |
Gain Loss On Sale Of Capital Leases Net
GainLossOnSaleOfCapitalLeasesNet
|
-25233 | usd |
us-gaap |
Gain Loss On Sale Of Capital Leases Net
GainLossOnSaleOfCapitalLeasesNet
|
-25233 | usd | |
CY2024Q2 | us-gaap |
Realized Investment Gains Losses
RealizedInvestmentGainsLosses
|
24152 | usd |
CY2023Q2 | us-gaap |
Realized Investment Gains Losses
RealizedInvestmentGainsLosses
|
4997 | usd |
us-gaap |
Realized Investment Gains Losses
RealizedInvestmentGainsLosses
|
24152 | usd | |
us-gaap |
Realized Investment Gains Losses
RealizedInvestmentGainsLosses
|
32607 | usd | |
CY2023Q2 | us-gaap |
Equity Securities Fv Ni Unrealized Gain Loss
EquitySecuritiesFvNiUnrealizedGainLoss
|
-44113 | usd |
us-gaap |
Equity Securities Fv Ni Unrealized Gain Loss
EquitySecuritiesFvNiUnrealizedGainLoss
|
9402 | usd | |
us-gaap |
Equity Securities Fv Ni Unrealized Gain Loss
EquitySecuritiesFvNiUnrealizedGainLoss
|
-94520 | usd | |
CY2024Q2 | us-gaap |
Interest Expense
InterestExpense
|
1581 | usd |
us-gaap |
Interest Expense
InterestExpense
|
1956 | usd | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
5185 | usd | |
CY2024Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
23471 | usd |
CY2023Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-63599 | usd |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
33622 | usd | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-90681 | usd | |
CY2024Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
1173296 | usd |
CY2023Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-119811 | usd |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
1148597 | usd | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-287116 | usd | |
CY2024Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
1173296 | usd |
CY2023Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-119811 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
1148597 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-287116 | usd | |
CY2024Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.007 | |
CY2023Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.00 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.006 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.01 | ||
CY2024Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.007 | |
CY2023Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.00 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.006 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.01 | ||
CY2024Q2 | HSTA |
Ave.Common Shares Outstanding Basic And Diluted
Ave.CommonSharesOutstandingBasicAndDiluted
|
27939260 | shares |
CY2023Q2 | HSTA |
Ave.Common Shares Outstanding Basic And Diluted
Ave.CommonSharesOutstandingBasicAndDiluted
|
27939260 | shares |
HSTA |
Ave.Common Shares Outstanding Basic And Diluted
Ave.CommonSharesOutstandingBasicAndDiluted
|
27939260 | shares | |
HSTA |
Ave.Common Shares Outstanding Basic And Diluted
Ave.CommonSharesOutstandingBasicAndDiluted
|
27939260 | shares | |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
678529 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-287116 | usd | |
CY2023Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
391413 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
678529 | usd |
CY2023 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-500405 | usd |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
178124 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
1148597 | usd | |
HSTA |
Unrealized Gainloss On Equities Glendale Sec.
UnrealizedGainlossOnEquitiesGlendaleSec.
|
-22262 | usd | |
CY2024Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1304459 | usd |
us-gaap |
Profit Loss
ProfitLoss
|
1148597 | usd | |
us-gaap |
Profit Loss
ProfitLoss
|
-287116 | usd | |
HSTA |
Realized Loss On Sale Of Capital Assets
RealizedLossOnSaleOfCapitalAssets
|
25233 | usd | |
us-gaap |
Debt And Equity Securities Realized Gain Loss
DebtAndEquitySecuritiesRealizedGainLoss
|
32607 | usd | |
us-gaap |
Unrealized Gain Loss On Investments
UnrealizedGainLossOnInvestments
|
22262 | usd | |
us-gaap |
Unrealized Gain Loss On Investments
UnrealizedGainLossOnInvestments
|
-94520 | usd | |
us-gaap |
Depreciation
Depreciation
|
2424 | usd | |
us-gaap |
Depreciation
Depreciation
|
10809 | usd | |
HSTA |
Bad Debt Expense
BadDebtExpense
|
5185 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-24000 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
1790 | usd | |
HSTA |
Increase Decrease In Credit Card Payable
IncreaseDecreaseInCreditCardPayable
|
27504 | usd | |
HSTA |
Increase Decrease In Accrued Interest Payable Loan Pelated Party Ecl
IncreaseDecreaseInAccruedInterestPayableLoanPelatedPartyECL
|
-14742 | usd | |
us-gaap |
Adjustments To Reconcile Net Income Loss To Cash Provided By Used In Operating Activities
AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
|
-31076 | usd | |
us-gaap |
Adjustments To Reconcile Net Income Loss To Cash Provided By Used In Operating Activities
AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
|
104930 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
1117521 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-182186 | usd | |
HSTA |
Proceeds Used In Purchase Of Vending Machines
ProceedsUsedInPurchaseOfVendingMachines
|
385 | usd | |
us-gaap |
Proceeds From Sale Of Productive Assets
ProceedsFromSaleOfProductiveAssets
|
27000 | usd | |
us-gaap |
Payments To Acquire Equity Method Investments
PaymentsToAcquireEquityMethodInvestments
|
1203897 | usd | |
us-gaap |
Payments To Acquire Equity Method Investments
PaymentsToAcquireEquityMethodInvestments
|
22140 | usd | |
us-gaap |
Proceeds From Sale Of Equity Method Investments
ProceedsFromSaleOfEquityMethodInvestments
|
76033 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-1203897 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
80508 | usd | |
HSTA |
Proceeds Provided By Related Party Loan
ProceedsProvidedByRelatedPartyLoan
|
53931 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
53931 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-32445 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-101678 | usd | |
CY2023Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
93890 | usd |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
252956 | usd |
CY2024Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
61444 | usd |
CY2023Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
151278 | usd |
CY2024Q2 | us-gaap |
Other Prepaid Expense Current
OtherPrepaidExpenseCurrent
|
0 | usd |
CY2023Q4 | us-gaap |
Other Prepaid Expense Current
OtherPrepaidExpenseCurrent
|
0 | usd |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<p id="xdx_842_eus-gaap--UseOfEstimates_zGLCyACx1u0b" style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><i><span id="xdx_866_zSjPurWYeIIc">Estimates</span></i></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify">The financial statements are prepared on the basis of accounting principles generally accepted in the United States of America, also referred to as U.S. GAAP. The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the dates of the balance sheets and the income and expenses for the periods ended as stated in the statements of operations.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> | ||
us-gaap |
Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
|
<p id="xdx_84C_eus-gaap--PriorPeriodReclassificationAdjustmentDescription_zguJAAuEmhV6" style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><i><span id="xdx_86E_zqa1nmjr8yV6">Reclassification of prior year presentation</span></i></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify">Cash flows for May 31, 2023, have been reclassified for consistency with current year presentation. These reclassifications had no effect on the reported net decrease in cash as of May 31, 2024.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> | ||
CY2024Q2 | us-gaap |
Equity Method Investment Aggregate Cost
EquityMethodInvestmentAggregateCost
|
43557 | usd |
us-gaap |
Increase Decrease In Equity Securities Fv Ni
IncreaseDecreaseInEquitySecuritiesFvNi
|
1194907 | usd | |
HSTA |
Investment In Equities Cumulative Impairments
InvestmentInEquitiesCumulativeImpairments
|
0 | usd | |
HSTA |
Investment In Equities Prior Cumulative Adjustment
InvestmentInEquitiesPriorCumulativeAdjustment
|
38439 | usd | |
CY2024Q2 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
1276903 | usd |
CY2024Q2 | HSTA |
Restricted Stocks
RestrictedStocks
|
229576893 | shares |
CY2024Q1 | us-gaap |
Equity Method Investment Aggregate Cost
EquityMethodInvestmentAggregateCost
|
47324 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Equity Securities Fv Ni
IncreaseDecreaseInEquitySecuritiesFvNi
|
9402 | usd |
CY2024Q1 | HSTA |
Investment In Equities Cumulative Impairments
InvestmentInEquitiesCumulativeImpairments
|
0 | usd |
CY2024Q1 | HSTA |
Investment In Equities Prior Cumulative Adjustment
InvestmentInEquitiesPriorCumulativeAdjustment
|
25681 | usd |
CY2024Q1 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
82407 | usd |
CY2023Q4 | us-gaap |
Equity Method Investment Aggregate Cost
EquityMethodInvestmentAggregateCost
|
47324 | usd |
CY2023 | us-gaap |
Increase Decrease In Equity Securities Fv Ni
IncreaseDecreaseInEquitySecuritiesFvNi
|
-18821 | usd |
CY2023 | HSTA |
Investment In Equities Cumulative Impairments
InvestmentInEquitiesCumulativeImpairments
|
0 | usd |
CY2023 | HSTA |
Investment In Equities Prior Cumulative Adjustment
InvestmentInEquitiesPriorCumulativeAdjustment
|
44503 | usd |
CY2023Q4 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
73006 | usd |
us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.21 | pure | |
us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.21 | pure | |
us-gaap |
Income Loss From Continuing Operations Before Interest Expense Interest Income Income Taxes Extraordinary Items Noncontrolling Interests Net
IncomeLossFromContinuingOperationsBeforeInterestExpenseInterestIncomeIncomeTaxesExtraordinaryItemsNoncontrollingInterestsNet
|
1148597 | usd | |
us-gaap |
Income Loss From Continuing Operations Before Interest Expense Interest Income Income Taxes Extraordinary Items Noncontrolling Interests Net
IncomeLossFromContinuingOperationsBeforeInterestExpenseInterestIncomeIncomeTaxesExtraordinaryItemsNoncontrollingInterestsNet
|
-287116 | usd | |
us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.21 | pure | |
us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.21 | pure | |
HSTA |
Computed Expected Tax Provision Benefit
ComputedExpectedTaxProvisionBenefit
|
241205 | usd | |
HSTA |
Computed Expected Tax Provision Benefit
ComputedExpectedTaxProvisionBenefit
|
-60294 | usd | |
us-gaap |
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
|
-241205 | usd | |
us-gaap |
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
|
60294 | usd | |
us-gaap |
Loans And Leases Receivable Impaired Interest Lost On Nonaccrual Loans
LoansAndLeasesReceivableImpairedInterestLostOnNonaccrualLoans
|
3930 | usd | |
CY2024Q2 | HSTA |
Lines Of Credit Receivable
LinesOfCreditReceivable
|
0 | usd |
CY2023Q4 | HSTA |
Lines Of Credit Receivable
LinesOfCreditReceivable
|
0 | usd |
us-gaap |
Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
|
0 | shares | |
CY2023 | us-gaap |
Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
|
0 | shares |
CY2024Q2 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2023Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2024Q2 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.00001 | |
CY2023Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.00001 | |
CY2024Q2 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2024Q2 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2023Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2023Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2019Q4 | HSTA |
Preferred Stock Cancelled
PreferredStockCancelled
|
10000000 | shares |
us-gaap |
Heldtomaturity Securities In Unrealized Loss Positions Qualitative Disclosure Other Fair Value Volatility Rate
HeldtomaturitySecuritiesInUnrealizedLossPositionsQualitativeDisclosureOtherFairValueVolatilityRate
|
0.77 | pure | |
HSTA |
Stock Price
StockPrice
|
0.177 |