2024 Q2 Form 10-Q Financial Statement
#000147793224002277 Filed on April 22, 2024
Income Statement
Concept | 2024 Q2 | 2024 Q1 | 2023 Q2 |
---|---|---|---|
Revenue | $247.2K | $2.010K | |
YoY Change | 3060.19% | ||
Cost Of Revenue | $223.8K | -$170.00 | |
YoY Change | 18703.19% | ||
Gross Profit | $23.46K | $2.180K | |
YoY Change | 253.69% | ||
Gross Profit Margin | 9.49% | 108.46% | |
Selling, General & Admin | $267.4K | $1.357M | |
YoY Change | 7.39% | ||
% of Gross Profit | 1139.41% | 62250.0% | |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $0.00 | $400.00 | |
YoY Change | -100.0% | ||
% of Gross Profit | 0.0% | 18.35% | |
Operating Expenses | $394.9K | $1.323M | |
YoY Change | 0.76% | 548.75% | |
Operating Profit | -$371.4K | -$1.321M | |
YoY Change | -3.6% | 547.69% | |
Interest Expense | |||
YoY Change | |||
% of Operating Profit | |||
Other Income/Expense, Net | -$99.87K | -$20.82K | |
YoY Change | -841.11% | ||
Pretax Income | -$471.3K | -$1.342M | |
YoY Change | 26.76% | 557.89% | |
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | -$471.3K | -$1.342M | |
YoY Change | 26.76% | 557.89% | |
Net Earnings / Revenue | -190.63% | -66758.21% | |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$0.01 | -$0.02 | |
COMMON SHARES | |||
Basic Shares Outstanding | 78.66M shares | 70.04M shares | |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2024 Q2 | 2024 Q1 | 2023 Q2 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $212.1K | $206.8K | |
YoY Change | 107.55% | -56.67% | |
Cash & Equivalents | $2.675M | $212.1K | $206.8K |
Short-Term Investments | |||
Other Short-Term Assets | $94.48K | $59.77K | |
YoY Change | -66.72% | ||
Inventory | $316.7K | $223.6K | $80.75K |
Prepaid Expenses | $1.000K | $94.48K | $59.77K |
Receivables | $24.78K | ||
Other Receivables | $26.55K | ||
Total Short-Term Assets | $2.797M | $357.9K | $312.2K |
YoY Change | 795.88% | 166.82% | -53.25% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $6.918K | $7.503K | $9.116K |
YoY Change | -24.11% | 36.24% | 180.15% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | $2.564M | $0.00 | $1.514M |
YoY Change | 69.31% | -100.0% | |
Other Assets | $231.2K | $88.27K | |
YoY Change | 155.8% | 14370.49% | |
Total Long-Term Assets | $1.174M | $819.2K | $2.203M |
YoY Change | -46.71% | -55.44% | 56867.73% |
TOTAL ASSETS | |||
Total Short-Term Assets | $2.797M | $357.9K | $312.2K |
Total Long-Term Assets | $1.174M | $819.2K | $2.203M |
Total Assets | $3.971M | $1.177M | $2.515M |
YoY Change | 57.87% | -40.32% | 274.5% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $127.2K | $134.1K | $69.73K |
YoY Change | 82.44% | 136.68% | 126.74% |
Accrued Expenses | $35.30K | $24.75K | |
YoY Change | 1020.63% | 730.54% | |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $36.50K | $151.6K | $100.0K |
YoY Change | -63.5% | 52.25% | |
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $839.8K | $367.3K | $194.5K |
YoY Change | 331.8% | 110.78% | 476.58% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | |
YoY Change | |||
Other Long-Term Liabilities | $418.9K | $37.71K | $55.42K |
YoY Change | 655.86% | ||
Total Long-Term Liabilities | $418.9K | $37.71K | $55.42K |
YoY Change | 655.86% | ||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $839.8K | $367.3K | $194.5K |
Total Long-Term Liabilities | $418.9K | $37.71K | $55.42K |
Total Liabilities | $1.142M | $405.1K | $249.9K |
YoY Change | 357.12% | 132.42% | 640.87% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$4.937M | -$4.356M | -$2.192M |
YoY Change | 125.23% | 412.33% | 973.36% |
Common Stock | $82.18K | $78.66K | $72.58K |
YoY Change | 13.22% | 12.31% | 6.23% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $2.828M | $772.1K | $2.265M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $3.971M | $1.177M | $2.515M |
YoY Change | 57.87% | -40.32% | 274.5% |
Cashflow Statement
Concept | 2024 Q2 | 2024 Q1 | 2023 Q2 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$471.3K | -$1.342M | |
YoY Change | 26.76% | 557.89% | |
Depreciation, Depletion And Amortization | $0.00 | $400.00 | |
YoY Change | -100.0% | ||
Cash From Operating Activities | -$454.0K | -$612.2K | |
YoY Change | -6.23% | 69.35% | |
INVESTING ACTIVITIES | |||
Capital Expenditures | $0.00 | $69.83K | |
YoY Change | -100.0% | -2248.62% | |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$25.00K | -$397.5K | |
YoY Change | |||
Cash From Investing Activities | -$25.00K | -$467.4K | |
YoY Change | -75.96% | 14280.31% | |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 137.8K | 1.176M | |
YoY Change | -77.02% | 37.59% | |
NET CHANGE | |||
Cash From Operating Activities | -454.0K | -612.2K | |
Cash From Investing Activities | -25.00K | -467.4K | |
Cash From Financing Activities | 137.8K | 1.176M | |
Net Change In Cash | -341.2K | 96.82K | |
YoY Change | -3079.83% | -80.25% | |
FREE CASH FLOW | |||
Cash From Operating Activities | -$454.0K | -$612.2K | |
Capital Expenditures | $0.00 | $69.83K | |
Free Cash Flow | -$454.0K | -$682.0K | |
YoY Change | -22.81% | 90.38% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2024Q1 | us-gaap |
Investments
Investments
|
0 | usd |
CY2024Q1 | us-gaap |
Security Deposit
SecurityDeposit
|
7537 | usd |
CY2024Q1 | us-gaap |
Assets
Assets
|
1177151 | usd |
CY2024Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
394863 | usd |
CY2023Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
391898 | usd |
CY2023Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-385265 | usd |
CY2024Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-99872 | usd |
CY2023Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
13476 | usd |
CY2024Q1 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
11779 | usd |
CY2023Q2 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
10061 | usd |
CY2024Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
367343 | usd |
CY2023Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
194481 | usd |
CY2024Q1 | us-gaap |
Liabilities
Liabilities
|
405055 | usd |
CY2023Q2 | us-gaap |
Liabilities
Liabilities
|
249896 | usd |
CY2024Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
0 | usd |
CY2023Q2 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
0 | usd |
CY2024Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
78664 | usd |
CY2023Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
72579 | usd |
CY2024Q1 | karx |
Shares To Be Issued
SharesToBeIssued
|
74998 | usd |
CY2023Q2 | karx |
Shares To Be Issued
SharesToBeIssued
|
1750000 | usd |
CY2024Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
5009285 | usd |
CY2023Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
2638532 | usd |
CY2024Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-4356124 | usd |
CY2023Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-2192106 | usd |
CY2024Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-34727 | usd |
CY2023Q2 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-3786 | usd |
CY2024Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
772096 | usd |
CY2023Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2265219 | usd |
CY2024Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
1177151 | usd |
CY2023Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2515115 | usd |
CY2024Q1 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
37710 | usd |
CY2023Q2 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
55415 | usd |
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001729637 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--05-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2024 | ||
dei |
Document Transition Report
DocumentTransitionReport
|
false | ||
CY2023Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2023Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
200000000 | shares |
CY2024Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
78664969 | shares |
CY2023Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
72579000 | shares |
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
0 | ||
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExpirationsInPeriodWeightedAverageExercisePrice
|
0 | ||
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Other Share Increase Decrease In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsOtherShareIncreaseDecreaseInPeriodWeightedAverageExercisePrice
|
0 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Quarterly Report
DocumentQuarterlyReport
|
true | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2024-02-29 | ||
dei |
Entity File Number
EntityFileNumber
|
000-56288 | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
KARBON-X CORP. | ||
dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
NV | ||
dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
82-2882342 | ||
dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
910 7th Ave SW | ||
dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Calgary | ||
dei |
Entity Address Country
EntityAddressCountry
|
CA | ||
dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
T2P 3N8 | ||
dei |
City Area Code
CityAreaCode
|
778 | ||
dei |
Local Phone Number
LocalPhoneNumber
|
256-5730 | ||
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | ||
dei |
Entity Small Business
EntitySmallBusiness
|
true | ||
dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
false | ||
dei |
Entity Shell Company
EntityShellCompany
|
false | ||
CY2024Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
78664969 | shares |
CY2023Q2 | us-gaap |
Investments
Investments
|
1514483 | usd |
CY2023Q2 | us-gaap |
Security Deposit
SecurityDeposit
|
7515 | usd |
CY2023Q2 | us-gaap |
Assets
Assets
|
2515115 | usd |
CY2024Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
134096 | usd |
CY2023Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
69732 | usd |
CY2024Q1 | us-gaap |
Line Of Credit
LineOfCredit
|
8819 | usd |
CY2023Q2 | us-gaap |
Line Of Credit
LineOfCredit
|
0 | usd |
CY2024Q1 | karx |
Due From Related Party Current
DueFromRelatedPartyCurrent
|
37486 | usd |
CY2023Q2 | karx |
Due From Related Party Current
DueFromRelatedPartyCurrent
|
0 | usd |
CY2024Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2024Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
200000000 | shares |
CY2024Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
78664969 | shares |
CY2023Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
72579000 | shares |
CY2024Q1 | us-gaap |
Revenues
Revenues
|
247222 | usd |
CY2023Q1 | us-gaap |
Revenues
Revenues
|
7823 | usd |
CY2024Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
223758 | usd |
CY2023Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
1190 | usd |
CY2024Q1 | us-gaap |
Gross Profit
GrossProfit
|
23464 | usd |
CY2023Q1 | us-gaap |
Gross Profit
GrossProfit
|
6633 | usd |
CY2024Q1 | us-gaap |
Marketing Expense
MarketingExpense
|
66629 | usd |
CY2023Q1 | us-gaap |
Marketing Expense
MarketingExpense
|
17928 | usd |
CY2024Q1 | us-gaap |
Salaries And Wages
SalariesAndWages
|
149533 | usd |
CY2023Q1 | us-gaap |
Salaries And Wages
SalariesAndWages
|
0 | usd |
CY2024Q1 | us-gaap |
Professional Fees
ProfessionalFees
|
51188 | usd |
CY2023Q1 | us-gaap |
Professional Fees
ProfessionalFees
|
231020 | usd |
CY2024Q1 | us-gaap |
Other Expenses
OtherExpenses
|
127513 | usd |
CY2023Q1 | us-gaap |
Other Expenses
OtherExpenses
|
142950 | usd |
CY2024Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-371399 | usd |
CY2024Q1 | us-gaap |
Impairment Of Investments
ImpairmentOfInvestments
|
0 | usd |
CY2023Q1 | us-gaap |
Impairment Of Investments
ImpairmentOfInvestments
|
0 | usd |
CY2024Q1 | us-gaap |
Federal Income Tax Expense Benefit Continuing Operations
FederalIncomeTaxExpenseBenefitContinuingOperations
|
0 | usd |
CY2023Q1 | us-gaap |
Federal Income Tax Expense Benefit Continuing Operations
FederalIncomeTaxExpenseBenefitContinuingOperations
|
0 | usd |
CY2024Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-471271 | usd |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-371789 | usd |
CY2024Q1 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
-20561 | usd |
CY2023Q1 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
33371 | usd |
CY2024Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-491832 | usd |
CY2023Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-338418 | usd |
CY2024Q1 | karx |
Weighted Average Basic And Diluted Shares Outstanding
WeightedAverageBasicAndDilutedSharesOutstanding
|
77617191 | shares |
CY2023Q1 | karx |
Weighted Average Basic And Diluted Shares Outstanding
WeightedAverageBasicAndDilutedSharesOutstanding
|
69323708 | shares |
CY2024Q1 | karx |
Earnings Per Share Basic And Fully Diluted
EarningsPerShareBasicAndFullyDiluted
|
-0.01 | |
CY2023Q1 | karx |
Earnings Per Share Basic And Fully Diluted
EarningsPerShareBasicAndFullyDiluted
|
-0.01 | |
us-gaap |
Revenues
Revenues
|
287062 | usd | |
us-gaap |
Revenues
Revenues
|
7823 | usd | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
237959 | usd | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
1190 | usd | |
us-gaap |
Gross Profit
GrossProfit
|
49103 | usd | |
us-gaap |
Gross Profit
GrossProfit
|
6633 | usd | |
us-gaap |
Marketing Expense
MarketingExpense
|
95468 | usd | |
us-gaap |
Marketing Expense
MarketingExpense
|
36912 | usd | |
us-gaap |
Salaries And Wages
SalariesAndWages
|
464274 | usd | |
us-gaap |
Salaries And Wages
SalariesAndWages
|
0 | usd | |
us-gaap |
Professional Fees
ProfessionalFees
|
201650 | usd | |
us-gaap |
Professional Fees
ProfessionalFees
|
324347 | usd | |
us-gaap |
Other Expenses
OtherExpenses
|
262302 | usd | |
us-gaap |
Other Expenses
OtherExpenses
|
305377 | usd | |
us-gaap |
Operating Expenses
OperatingExpenses
|
1023694 | usd | |
us-gaap |
Operating Expenses
OperatingExpenses
|
666636 | usd | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-974591 | usd | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-660003 | usd | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-1188775 | usd | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
13969 | usd | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-2163366 | usd | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-646034 | usd | |
us-gaap |
Federal Income Tax Expense Benefit Continuing Operations
FederalIncomeTaxExpenseBenefitContinuingOperations
|
0 | usd | |
us-gaap |
Federal Income Tax Expense Benefit Continuing Operations
FederalIncomeTaxExpenseBenefitContinuingOperations
|
0 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-2163366 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-646034 | usd | |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
-30941 | usd | |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
1398 | usd | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-2194308 | usd | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-644636 | usd | |
karx |
Weighted Average Basic And Diluted Shares Outstanding
WeightedAverageBasicAndDilutedSharesOutstanding
|
77017953 | shares | |
karx |
Weighted Average Basic And Diluted Shares Outstanding
WeightedAverageBasicAndDilutedSharesOutstanding
|
69077537 | shares | |
karx |
Earnings Per Share Basic And Fully Diluted
EarningsPerShareBasicAndFullyDiluted
|
-0.03 | ||
karx |
Earnings Per Share Basic And Fully Diluted
EarningsPerShareBasicAndFullyDiluted
|
-0.01 | ||
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1189582 | usd |
CY2024Q1 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
0 | usd |
CY2024Q1 | karx |
Shares Issued As Stock Compensation
SharesIssuedAsStockCompensation
|
74998 | usd |
CY2024Q1 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-21213 | usd |
CY2024Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-471271 | usd |
CY2024Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
772096 | usd |
CY2023Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2265219 | usd |
karx |
Shares To Be Issued For Investment
SharesToBeIssuedForInvestment
|
375000 | usd | |
karx |
Shares To Issued As Stock Compensation Amount
SharesToIssuedAsStockCompensationAmount
|
74998 | usd | |
karx |
Issuance Of Shares For Cash And Warrants Net Amount
IssuanceOfSharesForCashAndWarrantsNetAmount
|
1655671 | usd | |
karx |
Conversion Of Loan To Shares Amount
ConversionOfLoanToSharesAmount
|
100000 | usd | |
karx |
Offering Expenses
OfferingExpenses
|
-3832 | usd | |
karx |
Write Off Of Investment In Silviculture
WriteOffOfInvestmentInSilviculture
|
-1500000 | usd | |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
-31594 | usd | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
680000 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
1803482 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
779604 | usd | |
us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
-32605 | usd | |
us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
1367 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
5320 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-375127 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-2163366 | usd | |
CY2024Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
772096 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1636652 | usd |
CY2023Q1 | karx |
Shares To Be Issued For Investment Amount
SharesToBeIssuedForInvestmentAmount
|
500000 | usd |
CY2023Q1 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
33371 | usd |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-371789 | usd |
CY2023Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1798234 | usd |
CY2022Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
637870 | usd |
karx |
Shares To Be Issued For Investment
SharesToBeIssuedForInvestment
|
1125000 | usd | |
us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
1720 | usd | |
us-gaap |
Proceeds From Issuance Of Warrants
ProceedsFromIssuanceOfWarrants
|
678280 | usd | |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
1398 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-646034 | usd | |
CY2023Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1798234 | usd |
us-gaap |
Profit Loss
ProfitLoss
|
-2163366 | usd | |
us-gaap |
Profit Loss
ProfitLoss
|
-646034 | usd | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
1099 | usd | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
824 | usd | |
us-gaap |
Operating Lease Right Of Use Asset Amortization Expense
OperatingLeaseRightOfUseAssetAmortizationExpense
|
12265 | usd | |
us-gaap |
Operating Lease Right Of Use Asset Amortization Expense
OperatingLeaseRightOfUseAssetAmortizationExpense
|
0 | usd | |
us-gaap |
Gain Loss On Investments
GainLossOnInvestments
|
-1191890 | usd | |
us-gaap |
Gain Loss On Investments
GainLossOnInvestments
|
13391 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
24782 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
0 | usd | |
us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
-19042 | usd | |
us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
21131 | usd | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
64363 | usd | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
25904 | usd | |
us-gaap |
Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
|
10535 | usd | |
us-gaap |
Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
|
177 | usd | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
0 | usd | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
0 | usd | |
karx |
Increase Decrease In Due From Silviculture New
IncreaseDecreaseInDueFromSilvicultureNew
|
0 | usd | |
karx |
Increase Decrease In Due From Silviculture New
IncreaseDecreaseInDueFromSilvicultureNew
|
147133 | usd | |
us-gaap |
Increase Decrease In Due To Related Parties
IncreaseDecreaseInDueToRelatedParties
|
37486 | usd | |
us-gaap |
Increase Decrease In Due To Related Parties
IncreaseDecreaseInDueToRelatedParties
|
14860 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
142899 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
81471 | usd | |
us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-9073 | usd | |
us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
0 | usd | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
34708 | usd | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-2808 | usd | |
us-gaap |
Increase Decrease In Security Deposits
IncreaseDecreaseInSecurityDeposits
|
0 | usd | |
us-gaap |
Increase Decrease In Security Deposits
IncreaseDecreaseInSecurityDeposits
|
-8296 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1038148 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-872883 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
0 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
3046 | usd | |
us-gaap |
Payments To Acquire Equity Method Investments
PaymentsToAcquireEquityMethodInvestments
|
727409 | usd | |
us-gaap |
Payments To Acquire Equity Method Investments
PaymentsToAcquireEquityMethodInvestments
|
0 | usd | |
us-gaap |
Payments For Capital Improvements
PaymentsForCapitalImprovements
|
0 | usd | |
us-gaap |
Payments For Capital Improvements
PaymentsForCapitalImprovements
|
280169 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-727409 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-283215 | usd | |
us-gaap |
Proceeds From Short Term Debt
ProceedsFromShortTermDebt
|
151644 | usd | |
us-gaap |
Proceeds From Short Term Debt
ProceedsFromShortTermDebt
|
99604 | usd | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
1651838 | usd | |
CY2023Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
206820 | usd |
CY2022Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
477339 | usd |
CY2024Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
212140 | usd |
CY2023Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
102212 | usd |
karx |
Shares To Be Issued For The Silviculture Investment
SharesToBeIssuedForTheSilvicultureInvestment
|
0 | usd | |
karx |
Shares To Be Issued For The Silviculture Investment
SharesToBeIssuedForTheSilvicultureInvestment
|
1125000 | usd | |
karx |
Write Off Of Investment In Silviculture
WriteOffOfInvestmentInSilviculture
|
-1500000 | usd | |
karx |
Write Off Of Investment In Silviculture
WriteOffOfInvestmentInSilviculture
|
0 | usd | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
0 | usd | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
0 | usd | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
0 | usd | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
0 | usd | |
karx |
Issued And Outstanding Shares Of Common Stock Converted Exchange Ratio Description
IssuedAndOutstandingSharesOfCommonStockConvertedExchangeRatioDescription
|
20,000-for-1 | ||
CY2024Q1 | karx |
Shares Authorized
SharesAuthorized
|
20000000 | shares |
CY2024Q1 | us-gaap |
Cash Cash Equivalents And Short Term Investments
CashCashEquivalentsAndShortTermInvestments
|
134 | usd |
CY2024Q1 | karx |
Related Party Transaction Amounts Due From To Related Party
RelatedPartyTransactionAmountsDueFromToRelatedParty
|
99902 | usd |
us-gaap |
Other Operating Income
OtherOperatingIncome
|
4356124 | usd | |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">Preparation of the financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect certain 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 period. Accordingly, actual results could differ from those estimates. </p> | ||
CY2024Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
10341 | usd |
CY2023Q2 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
10312 | usd |
CY2024Q1 | us-gaap |
Furniture And Fixtures Gross
FurnitureAndFixturesGross
|
6626 | usd |
CY2023Q2 | us-gaap |
Furniture And Fixtures Gross
FurnitureAndFixturesGross
|
6607 | usd |
us-gaap |
Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">Certain amounts in the consolidated financial statements for the prior year have been reclassified to conform to the current year presentation. These reclassifications had no impact on net earnings, financial position, or cash flows. </p> | ||
CY2024Q1 | karx |
Prepaid Value Of Common Credit Purchase
PrepaidValueOfCommonCreditPurchase
|
59939 | usd |
CY2023Q2 | karx |
Prepaid Value Of Common Credit Purchase
PrepaidValueOfCommonCreditPurchase
|
0 | usd |
CY2024Q1 | karx |
Prepaid Current Value Of Furniture
PrepaidCurrentValueOfFurniture
|
0 | usd |
CY2023Q2 | karx |
Prepaid Current Value Of Furniture
PrepaidCurrentValueOfFurniture
|
59767 | usd |
CY2024Q1 | us-gaap |
Prepaid Advertising
PrepaidAdvertising
|
32559 | usd |
CY2023Q2 | us-gaap |
Prepaid Advertising
PrepaidAdvertising
|
0 | usd |
CY2024Q1 | us-gaap |
Other Prepaid Expense Current
OtherPrepaidExpenseCurrent
|
1977 | usd |
CY2023Q2 | us-gaap |
Other Prepaid Expense Current
OtherPrepaidExpenseCurrent
|
0 | usd |
CY2024Q1 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
94475 | usd |
CY2023Q2 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
59767 | usd |
CY2024Q1 | karx |
Carbon Credit Inventory Amount
CarbonCreditInventoryAmount
|
223649 | usd |
CY2023Q2 | karx |
Carbon Credit Inventory Amount
CarbonCreditInventoryAmount
|
80750 | usd |
CY2024Q1 | us-gaap |
Other Inventory
OtherInventory
|
223649 | usd |
CY2023Q2 | us-gaap |
Other Inventory
OtherInventory
|
80750 | usd |
CY2024Q1 | us-gaap |
Capitalized Computer Software Gross
CapitalizedComputerSoftwareGross
|
3715 | usd |
CY2023Q2 | us-gaap |
Capitalized Computer Software Gross
CapitalizedComputerSoftwareGross
|
3705 | usd |
CY2024Q1 | us-gaap |
Real Estate Accumulated Depreciation
RealEstateAccumulatedDepreciation
|
2838 | usd |
CY2023Q2 | us-gaap |
Real Estate Accumulated Depreciation
RealEstateAccumulatedDepreciation
|
1196 | usd |
CY2024Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
7503 | usd |
CY2023Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
9116 | usd |
karx |
Office Chairs Purchase
OfficeChairsPurchase
|
6607 | usd | |
karx |
Computers Purchase
ComputersPurchase
|
3705 | usd | |
CY2024Q1 | us-gaap |
Other Depreciation And Amortization
OtherDepreciationAndAmortization
|
550 | usd |
us-gaap |
Other Depreciation And Amortization
OtherDepreciationAndAmortization
|
1650 | usd | |
us-gaap |
Other Depreciation And Amortization
OtherDepreciationAndAmortization
|
824 | usd | |
CY2024Q1 | karx |
Issued Additional Common Stock
IssuedAdditionalCommonStock
|
61111 | shares |
CY2024Q1 | us-gaap |
Convertible Debt
ConvertibleDebt
|
150000 | usd |
CY2024Q1 | us-gaap |
Debt Instrument Convertible Conversion Price1
DebtInstrumentConvertibleConversionPrice1
|
0.90 | |
CY2024Q1 | us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
37500 | usd |
CY2024Q1 | us-gaap |
Subordinated Borrowing Interest Rate
SubordinatedBorrowingInterestRate
|
0.18 | pure |
CY2024Q1 | us-gaap |
Convertible Notes Payable
ConvertibleNotesPayable
|
1000000 | usd |
CY2024Q1 | karx |
Warrants Issued
WarrantsIssued
|
10400 | shares |
us-gaap |
Warrant Exercise Price Decrease
WarrantExercisePriceDecrease
|
0.50 | ||
karx |
Value Of Warrants
ValueOfWarrants
|
2236 | usd | |
CY2023Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
4140000 | shares |
CY2023Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
0.75 | |
karx |
Weighted Average Remaining Contractual Life In Years Beginning Balance
WeightedAverageRemainingContractualLifeInYearsBeginningBalance
|
P0Y3M29D | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
|
10400 | shares | |
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
|
0.50 | ||
karx |
Weighted Average Remaining Contractual Life In Years Granted
WeightedAverageRemainingContractualLifeInYearsGranted
|
P1Y8M1D | ||
CY2024Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
4150400 | shares |
CY2024Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
0.75 | |
karx |
Weighted Average Remaining Contractual Life In Years Ending Balance
WeightedAverageRemainingContractualLifeInYearsEndingBalance
|
P0Y4M2D | ||
CY2023Q2 | karx |
Share Exchange Agreement
ShareExchangeAgreement
|
0.80 | pure |
CY2023Q2 | karx |
Share Exchange Agreement Value
ShareExchangeAgreementValue
|
7250000 | usd |
CY2024Q1 | karx |
Capitalized Software Development Cost For Software Sold To Customers
CapitalizedSoftwareDevelopmentCostForSoftwareSoldToCustomers
|
524282 | usd |
CY2023Q2 | karx |
Capitalized Software Development Cost For Software Sold To Customers
CapitalizedSoftwareDevelopmentCostForSoftwareSoldToCustomers
|
522771 | usd |
us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
17665 | usd | |
CY2024Q1 | us-gaap |
Operating Leases Future Minimum Payments Due
OperatingLeasesFutureMinimumPaymentsDue
|
4785 | usd |
CY2024Q1 | us-gaap |
Operating Leases Future Minimum Payments Due In Two Years
OperatingLeasesFutureMinimumPaymentsDueInTwoYears
|
28712 | usd |
CY2024Q1 | us-gaap |
Operating Leases Future Minimum Payments Due In Three Years
OperatingLeasesFutureMinimumPaymentsDueInThreeYears
|
28712 | usd |
CY2024Q1 | us-gaap |
Operating Leases Future Minimum Payments Due In Four Years
OperatingLeasesFutureMinimumPaymentsDueInFourYears
|
7179 | usd |
CY2024Q1 | us-gaap |
Operating Leases Future Minimum Payments Due Thereafter
OperatingLeasesFutureMinimumPaymentsDueThereafter
|
0 | usd |
CY2024Q1 | us-gaap |
Operating Leases Future Minimum Payments Due Current
OperatingLeasesFutureMinimumPaymentsDueCurrent
|
69388 | usd |
CY2024Q1 | karx |
Less Imputed Interest
LessImputedInterest
|
-8157 | usd |
CY2024Q1 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
61231 | usd |
CY2024Q1 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
23521 | usd |
CY2024Q1 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
37710 | usd |