2023 Q1 Form 10-K Financial Statement
#000159991623000177 Filed on August 16, 2023
Income Statement
Concept | 2023 Q1 | 2023 | 2022 |
---|---|---|---|
Revenue | $1.000K | $0.00 | |
YoY Change | |||
Cost Of Revenue | |||
YoY Change | |||
Gross Profit | $1.038K | ||
YoY Change | |||
Gross Profit Margin | 103.8% | ||
Selling, General & Admin | $1.047M | ||
YoY Change | |||
% of Gross Profit | |||
Research & Development | $66.42K | ||
YoY Change | |||
% of Gross Profit | 6399.04% | ||
Depreciation & Amortization | |||
YoY Change | |||
% of Gross Profit | |||
Operating Expenses | $326.4K | $1.047M | |
YoY Change | -68.83% | ||
Operating Profit | -$325.4K | -$1.047M | |
YoY Change | -68.93% | ||
Interest Expense | |||
YoY Change | |||
% of Operating Profit | |||
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | -$1.047M | ||
YoY Change | |||
Income Tax | -$774.00 | ||
% Of Pretax Income | |||
Net Earnings | -$321.8K | -$1.047M | |
YoY Change | -69.27% | ||
Net Earnings / Revenue | -32182.0% | ||
Basic Earnings Per Share | -$0.03 | -$0.10 | |
Diluted Earnings Per Share | -$488.40 | ||
COMMON SHARES | |||
Basic Shares Outstanding | 12.85M shares | 10.72M shares | |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2023 Q1 | 2023 | 2022 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | |||
YoY Change | |||
Cash & Equivalents | $1.365K | ||
Short-Term Investments | |||
Other Short-Term Assets | |||
YoY Change | |||
Inventory | |||
Prepaid Expenses | |||
Receivables | |||
Other Receivables | |||
Total Short-Term Assets | $542.2K | ||
YoY Change | |||
LONG-TERM ASSETS | |||
Property, Plant & Equipment | |||
YoY Change | |||
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $0.00 | ||
YoY Change | |||
Total Long-Term Assets | $0.00 | ||
YoY Change | |||
TOTAL ASSETS | |||
Total Short-Term Assets | $542.2K | ||
Total Long-Term Assets | $0.00 | ||
Total Assets | $542.2K | $0.00 | |
YoY Change | |||
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $7.396K | ||
YoY Change | |||
Accrued Expenses | $2.705K | $7.000K | |
YoY Change | -61.36% | ||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | ||
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $7.000K | ||
YoY Change | |||
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | ||
YoY Change | |||
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $0.00 | ||
YoY Change | |||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $7.000K | ||
Total Long-Term Liabilities | $0.00 | ||
Total Liabilities | $40.12K | $7.000K | |
YoY Change | 473.17% | ||
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$1.375M | ||
YoY Change | 30.57% | ||
Common Stock | $1.312K | ||
YoY Change | -99.43% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $502.1K | -$7.000K | |
YoY Change | |||
Total Liabilities & Shareholders Equity | $542.2K | $0.00 | |
YoY Change |
Cashflow Statement
Concept | 2023 Q1 | 2023 | 2022 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$321.8K | -$1.047M | |
YoY Change | -69.27% | ||
Depreciation, Depletion And Amortization | |||
YoY Change | |||
Cash From Operating Activities | -$293.6K | -$43.86K | |
YoY Change | 569.47% | ||
INVESTING ACTIVITIES | |||
Capital Expenditures | |||
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | -$527.7K | ||
YoY Change | |||
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | $854.6K | 43.86K | |
YoY Change | 1848.38% | ||
NET CHANGE | |||
Cash From Operating Activities | -$293.6K | -43.86K | |
Cash From Investing Activities | -$527.7K | ||
Cash From Financing Activities | $854.6K | 43.86K | |
Net Change In Cash | $1.365K | 0.000 | |
YoY Change | |||
FREE CASH FLOW | |||
Cash From Operating Activities | -$293.6K | -$43.86K | |
Capital Expenditures | |||
Free Cash Flow | |||
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2023 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001857910 | |
CY2023 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2023 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2023 | |
CY2023 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
FY | |
CY2023 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--03-31 | |
CY2023 | dei |
Entity Ex Transition Period
EntityExTransitionPeriod
|
false | |
CY2023 | dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
NV | |
CY2022Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
usd | |
CY2022Q1 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
usd | |
CY2022Q1 | us-gaap |
Advances On Inventory Purchases
AdvancesOnInventoryPurchases
|
usd | |
CY2022Q1 | us-gaap |
Loans And Leases Receivable Related Parties
LoansAndLeasesReceivableRelatedParties
|
usd | |
CY2022Q1 | us-gaap |
Interest Receivable Current
InterestReceivableCurrent
|
usd | |
CY2022Q1 | us-gaap |
Assets Current
AssetsCurrent
|
usd | |
CY2022Q1 | us-gaap |
Assets
Assets
|
usd | |
CY2022Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
usd | |
CY2022Q1 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
usd | |
CY2022Q1 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
usd | |
CY2022Q1 | DRFS |
Foreigncurrencytranslationadjustment
Foreigncurrencytranslationadjustment
|
usd | |
CY2022Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
usd | |
CY2022 | us-gaap |
Revenues
Revenues
|
usd | |
CY2022 | us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
usd | |
CY2022 | DRFS |
Totalrevenues
Totalrevenues
|
usd | |
CY2022 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
usd | |
CY2022 | us-gaap |
Gross Profit
GrossProfit
|
usd | |
CY2022 | us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
usd | |
CY2022 | DRFS |
Interest And Other Incometotal
InterestAndOtherIncometotal
|
usd | |
CY2022 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
usd | |
CY2022 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
usd | |
CY2022 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
||
CY2022 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
shares | |
CY2022 | DRFS |
Stock And Warrants Issuedcommonstock
StockAndWarrantsIssuedcommonstock
|
usd | |
CY2023 | us-gaap |
Stock And Warrants Issued During Period Value Preferred Stock And Warrants
StockAndWarrantsIssuedDuringPeriodValuePreferredStockAndWarrants
|
usd | |
CY2022 | us-gaap |
Increase Decrease In Accounts And Notes Receivable
IncreaseDecreaseInAccountsAndNotesReceivable
|
usd | |
CY2022 | DRFS |
Advancepayments
Advancepayments
|
usd | |
CY2022 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
usd | |
CY2022 | DRFS |
Accountspayableother
Accountspayableother
|
usd | |
CY2022 | DRFS |
Interestreceivableperiod
Interestreceivableperiod
|
usd | |
CY2022 | us-gaap |
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
|
usd | |
CY2022 | DRFS |
Loantorelatedpartyincreasedecrease
Loantorelatedpartyincreasedecrease
|
usd | |
CY2022 | DRFS |
Paymentsreceivedfromrelatedpartyloan
Paymentsreceivedfromrelatedpartyloan
|
usd | |
CY2022 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
usd | |
CY2022 | DRFS |
Cashreceivedforcommonshares
Cashreceivedforcommonshares
|
usd | |
CY2022 | DRFS |
Neteffectofexchangeratechangesoncash
Neteffectofexchangeratechangesoncash
|
usd | |
CY2022 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
usd | |
CY2022Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
usd | |
CY2021Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
usd | |
CY2023 | us-gaap |
Interest Paid
InterestPaid
|
usd | |
CY2022 | us-gaap |
Interest Paid
InterestPaid
|
usd | |
CY2023 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
usd | |
CY2022 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
usd | |
CY2023 | dei |
Document Type
DocumentType
|
10-K | |
CY2023 | dei |
Document Annual Report
DocumentAnnualReport
|
false | |
CY2023 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2023-03-31 | |
CY2023 | dei |
Entity File Number
EntityFileNumber
|
000-5627 | |
CY2023 | dei |
Entity Registrant Name
EntityRegistrantName
|
Dr. Foods, Inc. | |
CY2023 | dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
00-0000000 | |
CY2023 | dei |
Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
|
No | |
CY2023 | dei |
Entity Voluntary Filers
EntityVoluntaryFilers
|
No | |
CY2023 | dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
No | |
CY2023 | dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
No | |
CY2023 | dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | |
CY2023 | dei |
Entity Small Business
EntitySmallBusiness
|
true | |
CY2023 | dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
true | |
CY2023 | dei |
Entity Shell Company
EntityShellCompany
|
false | |
CY2022Q3 | dei |
Entity Public Float
EntityPublicFloat
|
6367034 | usd |
CY2023Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
13708699 | shares |
CY2023 | dei |
Auditor Firm
AuditorFirmId
|
2738 | |
CY2022 | dei |
Auditor Firm
AuditorFirmId
|
5041 | |
CY2023 | dei |
Auditor Name
AuditorName
|
M&K CPAS, PLLC | |
CY2023 | dei |
Auditor Firm
AuditorFirmId
|
2738 | |
CY2023 | dei |
Auditor Location
AuditorLocation
|
Houston, TX | |
CY2022 | dei |
Auditor Name
AuditorName
|
BF Borgers CPA PC | |
CY2022 | dei |
Auditor Firm
AuditorFirmId
|
5041 | |
CY2022 | dei |
Auditor Location
AuditorLocation
|
Lakewood, CO | |
CY2023Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1365 | usd |
CY2023Q1 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
384 | usd |
CY2023Q1 | us-gaap |
Advances On Inventory Purchases
AdvancesOnInventoryPurchases
|
567 | usd |
CY2023Q1 | us-gaap |
Loans And Leases Receivable Related Parties
LoansAndLeasesReceivableRelatedParties
|
535460 | usd |
CY2023Q1 | us-gaap |
Interest Receivable Current
InterestReceivableCurrent
|
4402 | usd |
CY2023Q1 | us-gaap |
Assets Current
AssetsCurrent
|
542178 | usd |
CY2023Q1 | us-gaap |
Assets
Assets
|
542178 | usd |
CY2023Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
7396 | usd |
CY2023Q1 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
29524 | usd |
CY2023Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
2705 | usd |
CY2022Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
7000 | usd |
CY2023Q1 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
497 | usd |
CY2023Q1 | us-gaap |
Liabilities
Liabilities
|
40122 | usd |
CY2022Q1 | us-gaap |
Liabilities
Liabilities
|
7000 | usd |
CY2023Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2023Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
20000000 | shares |
CY2023Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
10000 | shares |
CY2023Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
1 | usd |
CY2022Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
1 | usd |
CY2023Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2023Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
4800000000 | shares |
CY2023Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
13114888 | shares |
CY2022Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
11576427 | shares |
CY2023Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
1312 | usd |
CY2022Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
1158 | usd |
CY2023Q1 | DRFS |
Foreigncurrencytranslationadjustment
Foreigncurrencytranslationadjustment
|
-23683 | usd |
CY2023Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
1899114 | usd |
CY2022Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
1044709 | usd |
CY2023Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-1374688 | usd |
CY2022Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-1052868 | usd |
CY2023Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
502056 | usd |
CY2022Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-7000 | usd |
CY2023Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
542178 | usd |
CY2023 | us-gaap |
Revenues
Revenues
|
1000 | usd |
CY2023 | us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
38 | usd |
CY2023 | DRFS |
Totalrevenues
Totalrevenues
|
1038 | usd |
CY2023 | us-gaap |
Gross Profit
GrossProfit
|
1038 | usd |
CY2023 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
326423 | usd |
CY2022 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1047108 | usd |
CY2023 | us-gaap |
Operating Expenses
OperatingExpenses
|
326423 | usd |
CY2022 | us-gaap |
Operating Expenses
OperatingExpenses
|
1047108 | usd |
CY2023 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-325385 | usd |
CY2022 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-1047108 | usd |
CY2023 | us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
4339 | usd |
CY2023 | DRFS |
Interest And Other Incometotal
InterestAndOtherIncometotal
|
4339 | usd |
CY2023 | DRFS |
Netincomelossbeforetax
Netincomelossbeforetax
|
-321046 | usd |
CY2022 | DRFS |
Netincomelossbeforetax
Netincomelossbeforetax
|
-1047108 | usd |
CY2023 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-774 | usd |
CY2023 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-321820 | usd |
CY2022 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1047108 | usd |
CY2023 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-23683 | usd |
CY2023 | DRFS |
Total Comprehensive Income Loss Tax
TotalComprehensiveIncomeLossTax
|
-345503 | usd |
CY2022 | DRFS |
Total Comprehensive Income Loss Tax
TotalComprehensiveIncomeLossTax
|
-1047108 | usd |
CY2023 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.03 | |
CY2022 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.10 | |
CY2023 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
12853560 | shares |
CY2022 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
10720089 | shares |
CY2021Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
-3750 | usd |
CY2022 | us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
1000000 | usd |
CY2022 | DRFS |
Proceeds From Contributions
ProceedsFromContributions
|
43858 | usd |
CY2022 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1047108 | usd |
CY2022Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
11576427 | shares |
CY2022Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
10000 | shares |
CY2022Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
-7000 | usd |
CY2023 | DRFS |
Common Stock Shares Subscriptions Sold
CommonStockSharesSubscriptionsSold
|
769231 | usd |
CY2023 | DRFS |
Proceeds From Contributions
ProceedsFromContributions
|
67574 | usd |
CY2023 | DRFS |
Capitalcontributedbysub
Capitalcontributedbysub
|
17754 | usd |
CY2023 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-321820 | usd |
CY2023 | us-gaap |
Goodwill Foreign Currency Translation Gain Loss
GoodwillForeignCurrencyTranslationGainLoss
|
-23683 | usd |
CY2023Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
13114888 | shares |
CY2023Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
10000 | shares |
CY2023Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
502056 | usd |
CY2023 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-321820 | usd |
CY2022 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1047108 | usd |
CY2022 | us-gaap |
Stock And Warrants Issued During Period Value Preferred Stock And Warrants
StockAndWarrantsIssuedDuringPeriodValuePreferredStockAndWarrants
|
1000000 | usd |
CY2023 | us-gaap |
Increase Decrease In Accounts And Notes Receivable
IncreaseDecreaseInAccountsAndNotesReceivable
|
-379 | usd |
CY2023 | DRFS |
Advancepayments
Advancepayments
|
-558 | usd |
CY2023 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
29692 | usd |
CY2023 | DRFS |
Accountspayableother
Accountspayableother
|
7504 | usd |
CY2023 | DRFS |
Interestreceivableperiod
Interestreceivableperiod
|
-4338 | usd |
CY2023 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-4234 | usd |
CY2022 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
3250 | usd |
CY2023 | us-gaap |
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
|
505 | usd |
CY2023 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-293628 | usd |
CY2022 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-48858 | usd |
CY2023 | DRFS |
Loantorelatedpartyincreasedecrease
Loantorelatedpartyincreasedecrease
|
-710700 | usd |
CY2023 | DRFS |
Paymentsreceivedfromrelatedpartyloan
Paymentsreceivedfromrelatedpartyloan
|
183025 | usd |
CY2023 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-527675 | usd |
CY2023 | DRFS |
Cashreceivedforcommonshares
Cashreceivedforcommonshares
|
769231 | usd |
CY2023 | us-gaap |
Proceeds From Contributions From Parent
ProceedsFromContributionsFromParent
|
85328 | usd |
CY2022 | us-gaap |
Proceeds From Contributions From Parent
ProceedsFromContributionsFromParent
|
43858 | usd |
CY2023 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
854559 | usd |
CY2022 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
43858 | usd |
CY2023 | DRFS |
Neteffectofexchangeratechangesoncash
Neteffectofexchangeratechangesoncash
|
-31891 | usd |
CY2023 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
1365 | usd |
CY2023Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
1365 | usd |
CY2023 | us-gaap |
Use Of Estimates
UseOfEstimates
|
<p id="xdx_841_eus-gaap--UseOfEstimates_zieCUxba9dW1" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span id="xdx_867_z1vAQTYFNAO8" style="font-size: 10pt"><b>Use of Estimates</b></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-size: 10pt"> </span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-size: 10pt">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 and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. In the opinion of management, all adjustments necessary to make the financial statements not misleading have been included. Actual results could differ from those estimates.</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-size: 10pt"> </span></p> | |
CY2023Q1 | DRFS |
Netlossasof
Netlossasof
|
1374688 | usd |
CY2023Q1 | us-gaap |
Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
|
288684 | usd |
CY2023 | DRFS |
Companydeferredtaxassets
Companydeferredtaxassets
|
<p id="xdx_89B_ecustom--Companydeferredtaxassets_zzfAACgYXM68" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="background-color: white">Significant components of <span id="xdx_8B2_zmGXUNkVajvg">the Company’s deferred tax assets</span> are as follows:</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> <table cellpadding="0" cellspacing="0" style="font: 11pt Calibri, Helvetica, Sans-Serif; width: 100%"> <tr style="background-color: white"> <td style="vertical-align: bottom; line-height: 11.65pt"> </td> <td style="vertical-align: bottom; line-height: 11.65pt"> </td> <td colspan="5" style="border-bottom: black 1pt solid; vertical-align: top; text-align: center; line-height: 11.65pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">March 31,</span></td> <td style="vertical-align: bottom; line-height: 11.65pt"> </td></tr> <tr style="background-color: white"> <td style="vertical-align: bottom; line-height: 11.65pt"> </td> <td style="vertical-align: bottom; line-height: 11.65pt"> </td> <td colspan="5" style="vertical-align: top; text-align: center; line-height: 11.65pt"> </td> <td style="vertical-align: bottom; line-height: 11.65pt"> </td></tr> <tr style="background-color: white"> <td style="vertical-align: bottom; line-height: 11.65pt"> </td> <td style="vertical-align: bottom; line-height: 11.65pt"> </td> <td colspan="2" style="border-bottom: black 1pt solid; vertical-align: top; text-align: center; line-height: 11.65pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">2023</span></td> <td style="vertical-align: top; text-align: center; line-height: 11.65pt"> </td> <td colspan="2" style="border-bottom: black 1pt solid; vertical-align: bottom; text-align: center; line-height: 11.65pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">2022</span></td> <td style="vertical-align: bottom; line-height: 11.65pt"> </td></tr> <tr style="background-color: #CCEEFF"> <td style="vertical-align: bottom; line-height: 11.65pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Deferred tax asset, generated from net operating loss</span></td> <td style="vertical-align: bottom; line-height: 11.65pt"> </td> <td style="vertical-align: bottom; text-align: center; line-height: 11.65pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">$</span></td> <td style="vertical-align: bottom; text-align: center; line-height: 11.65pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">288,684</span><span style="font-size: 8pt"> </span></td> <td style="vertical-align: top; text-align: center; line-height: 11.65pt"> </td> <td style="vertical-align: bottom; text-align: center; line-height: 11.65pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">$</span></td> <td style="vertical-align: bottom; text-align: center; line-height: 11.65pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">222,102</span></td> <td style="vertical-align: bottom; line-height: 11.65pt"> </td></tr> <tr style="background-color: white"> <td style="vertical-align: bottom; line-height: 11.65pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Valuation allowance</span></td> <td style="vertical-align: bottom; line-height: 11.65pt"> </td> <td style="border-bottom: black 1pt solid; vertical-align: top; text-align: center; line-height: 11.65pt"> </td> <td style="border-bottom: black 1pt solid; vertical-align: bottom; text-align: center; line-height: 11.65pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> (288,684)</span><span style="font-size: 8pt"> </span></td> <td style="vertical-align: top; text-align: center; line-height: 11.65pt"> </td> <td style="border-bottom: black 1pt solid; vertical-align: bottom; text-align: center; line-height: 11.65pt"> </td> <td style="border-bottom: black 1pt solid; vertical-align: bottom; text-align: center; line-height: 11.65pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">(222,102)</span></td> <td style="vertical-align: bottom; line-height: 11.65pt"> </td></tr> <tr style="background-color: #CCEEFF"> <td style="vertical-align: bottom; line-height: 11.65pt"> </td> <td style="vertical-align: bottom; line-height: 11.65pt"> </td> <td style="vertical-align: top; text-align: center; line-height: 11.65pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">$</span></td> <td style="vertical-align: bottom; text-align: center; line-height: 11.65pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">— </span></td> <td style="vertical-align: top; text-align: center; line-height: 11.65pt"> </td> <td style="vertical-align: bottom; text-align: center; line-height: 11.65pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">$</span></td> <td style="vertical-align: bottom; text-align: center; line-height: 11.65pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">—</span></td> <td style="vertical-align: bottom; line-height: 11.65pt"> </td></tr> </table> | |
CY2023 | DRFS |
Reconciliationofeffectiveincometaxrate
Reconciliationofeffectiveincometaxrate
|
<p id="xdx_893_ecustom--Reconciliationofeffectiveincometaxrate_z2zu7j11ACyl" style="font: 10pt/10.5pt Times New Roman, Times, Serif; margin: 0"><span style="background-color: white">T<span id="xdx_8B8_zkx8qcTMGbw5">he reconciliation of the effective income tax rate to the federal statutory rate</span> is as follows:</span></p> <p style="font: 10pt/10.5pt Times New Roman, Times, Serif; margin: 0; text-indent: 0.5in"> </p> <table cellpadding="0" cellspacing="0" style="font: 11pt Calibri, Helvetica, Sans-Serif; width: 100%; background-color: white"> <tr style="vertical-align: bottom; background-color: #CCEEFF"> <td style="width: 92%; line-height: 11.65pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Federal income tax rate 21.0%</span></td> <td style="width: 1%; line-height: 11.65pt"> </td> <td style="width: 1%; line-height: 11.65pt"> </td> <td style="width: 5%; text-align: right; line-height: 11.65pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">21.0</span></td> <td style="width: 1%; line-height: 11.65pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">%</span><span style="font-size: 8pt"> </span></td></tr> <tr style="vertical-align: bottom"> <td style="line-height: 11.65pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Increase in valuation allowance (21.0%)</span></td> <td style="line-height: 11.65pt"> </td> <td style="line-height: 11.65pt"> </td> <td style="text-align: right; line-height: 11.65pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">(21.0</span></td> <td style="line-height: 11.65pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">%)</span></td></tr> <tr style="vertical-align: bottom; background-color: #CCEEFF"> <td style="line-height: 11.65pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Effective income tax rate 0.0%</span></td> <td style="line-height: 11.65pt"> </td> <td style="line-height: 11.65pt"> </td> <td style="text-align: right; line-height: 11.65pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">0.0</span></td> <td style="line-height: 11.65pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">%</span></td></tr> </table> | |
CY2023Q1 | DRFS |
Preferredauthasof
Preferredauthasof
|
20000000 | shares |
CY2023Q1 | DRFS |
Preferredsharesparvalueasof
Preferredsharesparvalueasof
|
0.0001 | usd |
CY2023Q1 | DRFS |
Preferredsharesasof
Preferredsharesasof
|
10000 | shares |
CY2023Q1 | DRFS |
Commonsharesauthorizedasof
Commonsharesauthorizedasof
|
4800000000 | shares |
CY2023Q1 | DRFS |
Commonparvalueasof
Commonparvalueasof
|
0.0001 | usd |
CY2023Q1 | DRFS |
Commonsharesoutstandingasof
Commonsharesoutstandingasof
|
13114888 | shares |
CY2023Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
13114888 | shares |
CY2022Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
11576427 | shares |
CY2023 | DRFS |
Expensespaidbyofficerduringyear
Expensespaidbyofficerduringyear
|
85328 | usd |
CY2022 | DRFS |
Expensespaidbyofficerduringyear
Expensespaidbyofficerduringyear
|
36758 | usd |
CY2022 | DRFS |
Expensespaidbyformerofficerduringyear
Expensespaidbyformerofficerduringyear
|
7100 | usd |
CY2023 | DRFS |
Loanedtowhiteknightco
Loanedtowhiteknightco
|
721186 | usd |
CY2023 | DRFS |
Expensesinvoiced
Expensesinvoiced
|
29524 | usd |
CY2023 | DRFS |
Expensespaidbywhollyownedsub
Expensespaidbywhollyownedsub
|
67574 | usd |
CY2023Q2 | DRFS |
Paidbyultimateonellc
Paidbyultimateonellc
|
187050 | usd |