2024 Q3 Form 10-K Financial Statement
#000147793224005717 Filed on September 13, 2024
Income Statement
Concept | 2024 Q3 | 2024 Q2 | 2024 |
---|---|---|---|
Revenue | $127.4K | $412.1K | |
YoY Change | 3290.87% | 4090.55% | |
Cost Of Revenue | $94.10K | $356.1K | |
YoY Change | 17039.89% | 34641.76% | |
Gross Profit | $33.33K | $55.95K | |
YoY Change | 938.67% | 535.26% | |
Gross Profit Margin | 26.16% | 13.58% | |
Selling, General & Admin | |||
YoY Change | |||
% of Gross Profit | |||
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $542.00 | $2.194K | |
YoY Change | -2.52% | 79.98% | |
% of Gross Profit | 1.63% | 3.92% | |
Operating Expenses | $825.7K | $1.603M | |
YoY Change | 153.69% | -19.45% | |
Operating Profit | -$792.4K | -$1.547M | |
YoY Change | 145.87% | -21.91% | |
Interest Expense | $35.86K | ||
YoY Change | |||
% of Operating Profit | |||
Other Income/Expense, Net | -$12.41K | -$5.750K | |
YoY Change | -55.3% | -16.12% | |
Pretax Income | -$804.8K | -$2.745M | |
YoY Change | 129.91% | 38.07% | |
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | -$804.8K | -$2.745M | |
YoY Change | 129.91% | 37.43% | |
Net Earnings / Revenue | -631.54% | -666.07% | |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | |||
COMMON SHARES | |||
Basic Shares Outstanding | 83.41M shares | 78.66M shares | |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2024 Q3 | 2024 Q2 | 2024 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $2.675M | ||
YoY Change | 1193.59% | ||
Cash & Equivalents | $2.299M | $2.675M | |
Short-Term Investments | $0.00 | ||
Other Short-Term Assets | $0.00 | ||
YoY Change | -100.0% | ||
Inventory | $362.9K | $316.7K | |
Prepaid Expenses | $9.247K | $1.000K | |
Receivables | |||
Other Receivables | |||
Total Short-Term Assets | $2.377M | $2.797M | |
YoY Change | 124.99% | 795.88% | |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $6.446K | $6.918K | |
YoY Change | -25.09% | -24.11% | |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | $2.564M | ||
YoY Change | 69.31% | ||
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $911.7K | $1.174M | |
YoY Change | -71.58% | -46.71% | |
TOTAL ASSETS | |||
Total Short-Term Assets | $2.377M | $2.797M | |
Total Long-Term Assets | $911.7K | $1.174M | |
Total Assets | $3.288M | $3.971M | |
YoY Change | -22.89% | 57.87% | |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $124.0K | $127.2K | |
YoY Change | 314.61% | 82.44% | |
Accrued Expenses | |||
YoY Change | |||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $36.50K | |
YoY Change | -63.5% | ||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $139.0K | $839.8K | |
YoY Change | -48.93% | 331.8% | |
LONG-TERM LIABILITIES | |||
Long-Term Debt | |||
YoY Change | |||
Other Long-Term Liabilities | $418.9K | ||
YoY Change | 655.86% | ||
Total Long-Term Liabilities | $418.9K | ||
YoY Change | 655.86% | ||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $139.0K | $839.8K | |
Total Long-Term Liabilities | $418.9K | ||
Total Liabilities | $139.0K | $1.142M | |
YoY Change | -56.83% | 357.12% | |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$5.742M | -$4.937M | |
YoY Change | 125.88% | 125.23% | |
Common Stock | $83.42K | $82.18K | |
YoY Change | 6.19% | 13.22% | |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $3.149M | $2.828M | |
YoY Change | |||
Total Liabilities & Shareholders Equity | $3.288M | $3.971M | |
YoY Change | -22.89% | 57.87% |
Cashflow Statement
Concept | 2024 Q3 | 2024 Q2 | 2024 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$804.8K | -$2.745M | |
YoY Change | 129.91% | 37.43% | |
Depreciation, Depletion And Amortization | $542.00 | $2.194K | |
YoY Change | -2.52% | 79.98% | |
Cash From Operating Activities | -$1.460M | -$1.098M | |
YoY Change | 709.94% | -26.06% | |
INVESTING ACTIVITIES | |||
Capital Expenditures | $0.00 | ||
YoY Change | -100.0% | ||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | $0.00 | -$802.4K | |
YoY Change | -100.0% | 6.91% | |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $4.322M | ||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | $1.056M | $4.358M | |
YoY Change | -32.12% | 122.83% | |
NET CHANGE | |||
Cash From Operating Activities | -$1.460M | -$1.098M | |
Cash From Investing Activities | $0.00 | -$802.4K | |
Cash From Financing Activities | $1.056M | $4.358M | |
Net Change In Cash | -$376.6K | $2.469M | |
YoY Change | -149.06% | -1012.53% | |
FREE CASH FLOW | |||
Cash From Operating Activities | -$1.460M | -$1.098M | |
Capital Expenditures | $0.00 | ||
Free Cash Flow | -$1.098M | ||
YoY Change | -26.4% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2024 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001729637 | |
CY2024 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2024 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--05-31 | |
CY2024 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
FY | |
CY2024 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2024 | |
CY2024 | dei |
Entity Ex Transition Period
EntityExTransitionPeriod
|
false | |
CY2024Q2 | dei |
Entity Public Float
EntityPublicFloat
|
0 | usd |
CY2024 | dei |
Document Fin Stmt Error Correction Flag
DocumentFinStmtErrorCorrectionFlag
|
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 |
CY2023Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
73540000 | shares |
CY2024Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
82174750 | shares |
CY2024 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Other Share Increase Decrease In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsOtherShareIncreaseDecreaseInPeriodWeightedAverageExercisePrice
|
0 | |
CY2023 | karx |
Warranr Expiration Period
WarranrExpirationPeriod
|
P2Y | |
CY2024 | karx |
Warranr Expiration Period
WarranrExpirationPeriod
|
P2Y | |
CY2024 | dei |
Document Type
DocumentType
|
10-K | |
CY2024 | dei |
Document Annual Report
DocumentAnnualReport
|
true | |
CY2024 | dei |
Document Transition Report
DocumentTransitionReport
|
false | |
CY2024 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2024-05-31 | |
CY2024 | dei |
Entity File Number
EntityFileNumber
|
000-56288 | |
CY2024 | dei |
Entity Registrant Name
EntityRegistrantName
|
Karbon-X Corp. | |
CY2024 | dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
NV | |
CY2024 | dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
82-2882342 | |
CY2024 | dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
510 5th ST SW | |
CY2024 | dei |
Entity Address Address Line2
EntityAddressAddressLine2
|
Suite 910 | |
CY2024 | dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Calgary | |
CY2024 | dei |
Entity Address Country
EntityAddressCountry
|
CA | |
CY2024 | dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
T2P 3S2 | |
CY2024 | dei |
City Area Code
CityAreaCode
|
844 | |
CY2024 | dei |
Local Phone Number
LocalPhoneNumber
|
462-3637 | |
CY2024 | dei |
Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
|
No | |
CY2024 | dei |
Entity Voluntary Filers
EntityVoluntaryFilers
|
No | |
CY2024 | dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | |
CY2024 | dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | |
CY2024 | dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | |
CY2024 | dei |
Entity Small Business
EntitySmallBusiness
|
true | |
CY2024 | dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
true | |
CY2024 | dei |
Entity Shell Company
EntityShellCompany
|
false | |
CY2024Q3 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
83413639 | shares |
CY2024 | dei |
Auditor Name
AuditorName
|
Fruci & Associates II, PLLC | |
CY2024 | dei |
Auditor Firm
AuditorFirmId
|
5525 | |
CY2024 | dei |
Auditor Location
AuditorLocation
|
Spokane, Washington | |
CY2024Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2675400 | usd |
CY2023Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
206820 | usd |
CY2024Q2 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
113074 | usd |
CY2023Q2 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
0 | usd |
CY2024Q2 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
7210 | usd |
CY2023Q2 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
45586 | usd |
CY2024Q2 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
1000 | usd |
CY2023Q2 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
59767 | usd |
CY2024Q2 | us-gaap |
Assets Current
AssetsCurrent
|
2796684 | usd |
CY2023Q2 | us-gaap |
Assets Current
AssetsCurrent
|
312173 | usd |
CY2024Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
6918 | usd |
CY2023Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
9116 | usd |
CY2024Q2 | us-gaap |
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
|
521372 | usd |
CY2023Q2 | us-gaap |
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
|
522771 | usd |
CY2024Q2 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
316519 | usd |
CY2023Q2 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
68307 | usd |
CY2024Q2 | us-gaap |
Inventory Net
InventoryNet
|
316738 | usd |
CY2023Q2 | us-gaap |
Inventory Net
InventoryNet
|
80750 | usd |
CY2024Q2 | us-gaap |
Investments
Investments
|
0 | usd |
CY2023Q2 | us-gaap |
Investments
Investments
|
1514483 | usd |
CY2024Q2 | us-gaap |
Security Deposit
SecurityDeposit
|
12351 | usd |
CY2023Q2 | us-gaap |
Security Deposit
SecurityDeposit
|
7515 | usd |
CY2024Q2 | us-gaap |
Assets
Assets
|
3970582 | usd |
CY2023Q2 | us-gaap |
Assets
Assets
|
2515115 | usd |
CY2024Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
127219 | usd |
CY2023Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
69732 | usd |
CY2024Q2 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
21945 | usd |
CY2023Q2 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
14688 | usd |
CY2024Q2 | us-gaap |
Short Term Borrowings
ShortTermBorrowings
|
36500 | usd |
CY2023Q2 | us-gaap |
Short Term Borrowings
ShortTermBorrowings
|
100000 | usd |
CY2024Q2 | us-gaap |
Accrued Employee Benefits Current
AccruedEmployeeBenefitsCurrent
|
630000 | usd |
CY2023Q2 | us-gaap |
Accrued Employee Benefits Current
AccruedEmployeeBenefitsCurrent
|
0 | usd |
CY2024Q2 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
24103 | usd |
CY2023Q2 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
10061 | usd |
CY2024Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
839769 | usd |
CY2023Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
194481 | usd |
CY2024Q2 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
302557 | usd |
CY2023Q2 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
55415 | usd |
CY2024Q2 | us-gaap |
Liabilities
Liabilities
|
1142325 | usd |
CY2023Q2 | us-gaap |
Liabilities
Liabilities
|
249896 | usd |
CY2024Q2 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
0 | usd |
CY2023Q2 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
0 | usd |
CY2024Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2024Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
200000000 | shares |
CY2024Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
82174750 | shares |
CY2023Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
73540000 | shares |
CY2024Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
82176 | usd |
CY2023Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
72579 | usd |
CY2024Q2 | karx |
Shares To Be Issued
SharesToBeIssued
|
0 | usd |
CY2023Q2 | karx |
Shares To Be Issued
SharesToBeIssued
|
1750000 | usd |
CY2024Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
7675826 | usd |
CY2023Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
2638532 | usd |
CY2024Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-4937342 | usd |
CY2023Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-2192106 | usd |
CY2024Q2 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
7597 | usd |
CY2023Q2 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-3786 | usd |
CY2024Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2828257 | usd |
CY2023Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2265219 | usd |
CY2024Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
3970582 | usd |
CY2023Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2515115 | usd |
CY2024 | us-gaap |
Revenues
Revenues
|
412057 | usd |
CY2023 | us-gaap |
Revenues
Revenues
|
9833 | usd |
CY2024 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
356103 | usd |
CY2023 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
1025 | usd |
CY2024 | us-gaap |
Gross Profit
GrossProfit
|
55954 | usd |
CY2023 | us-gaap |
Gross Profit
GrossProfit
|
8808 | usd |
CY2024 | us-gaap |
Marketing Expense
MarketingExpense
|
176476 | usd |
CY2023 | us-gaap |
Marketing Expense
MarketingExpense
|
1250959 | usd |
CY2024 | us-gaap |
Salaries And Wages
SalariesAndWages
|
754286 | usd |
CY2023 | us-gaap |
Salaries And Wages
SalariesAndWages
|
211588 | usd |
CY2024 | us-gaap |
Interest Expense
InterestExpense
|
35856 | usd |
CY2023 | us-gaap |
Interest Expense
InterestExpense
|
0 | usd |
CY2024 | us-gaap |
Professional Fees
ProfessionalFees
|
252064 | usd |
CY2023 | us-gaap |
Professional Fees
ProfessionalFees
|
255764 | usd |
CY2024 | us-gaap |
Other Expenses
OtherExpenses
|
384215 | usd |
CY2023 | us-gaap |
Other Expenses
OtherExpenses
|
271519 | usd |
CY2024 | us-gaap |
Operating Expenses
OperatingExpenses
|
1602897 | usd |
CY2023 | us-gaap |
Operating Expenses
OperatingExpenses
|
1989830 | usd |
CY2024 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1546943 | usd |
CY2023 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1981022 | usd |
CY2024 | us-gaap |
Gain Loss On Investments
GainLossOnInvestments
|
-1191890 | usd |
CY2023 | us-gaap |
Gain Loss On Investments
GainLossOnInvestments
|
0 | usd |
CY2024 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-5750 | usd |
CY2023 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-6855 | usd |
CY2024 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-2744583 | usd |
CY2023 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-1987877 | usd |
CY2024 | us-gaap |
Federal Income Tax Expense Benefit Continuing Operations
FederalIncomeTaxExpenseBenefitContinuingOperations
|
0 | usd |
CY2023 | us-gaap |
Federal Income Tax Expense Benefit Continuing Operations
FederalIncomeTaxExpenseBenefitContinuingOperations
|
0 | usd |
CY2024 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2744583 | usd |
CY2023 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1987877 | usd |
CY2024 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
11383 | usd |
CY2023 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-9258 | usd |
CY2024 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-2733200 | usd |
CY2023 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-1997135 | usd |
CY2024 | karx |
Weighted Average Basic And Diluted Shares Outstanding
WeightedAverageBasicAndDilutedSharesOutstanding
|
77165230 | shares |
CY2023 | karx |
Weighted Average Basic And Diluted Shares Outstanding
WeightedAverageBasicAndDilutedSharesOutstanding
|
69742784 | shares |
CY2024 | karx |
Earnings Per Share Basic And Fully Diluted
EarningsPerShareBasicAndFullyDiluted
|
-0.04 | |
CY2023 | karx |
Earnings Per Share Basic And Fully Diluted
EarningsPerShareBasicAndFullyDiluted
|
-0.03 | |
CY2022Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
637870 | usd |
CY2023 | karx |
Shares To Be Issued For Investment
SharesToBeIssuedForInvestment
|
1125000 | usd |
CY2023 | karx |
Shares To Be Issued For Stock Compensation
SharesToBeIssuedForStockCompensation
|
625000 | usd |
CY2023 | karx |
Issuance Of Shares And Warrants For Cash Amount
IssuanceOfSharesAndWarrantsForCashAmount
|
1855969 | usd |
CY2023 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
9258 | usd |
CY2023 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1987877 | usd |
CY2023Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2265219 | usd |
CY2024 | karx |
Shares To Be Issued For Investment
SharesToBeIssuedForInvestment
|
375000 | usd |
CY2024 | karx |
Shares To Issued As Stock Compensation Amount
SharesToIssuedAsStockCompensationAmount
|
0 | usd |
CY2024 | karx |
Issuance Of Shares For Cash And Warrants Net Amount
IssuanceOfSharesForCashAndWarrantsNetAmount
|
4325724 | usd |
CY2024 | karx |
Conversion Of Loan To Shares Amount
ConversionOfLoanToSharesAmount
|
100000 | usd |
CY2024 | karx |
Offering Operating Expenses
OfferingOperatingExpenses
|
-3833 | usd |
CY2024 | karx |
Write Off Of Investment In Silviculture
WriteOffOfInvestmentInSilviculture
|
-1500000 | usd |
CY2024 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
10730 | usd |
CY2024 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2744583 | usd |
CY2024Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2828257 | usd |
CY2024 | us-gaap |
Profit Loss
ProfitLoss
|
-2744583 | usd |
CY2023 | us-gaap |
Profit Loss
ProfitLoss
|
-1987877 | usd |
CY2024 | us-gaap |
Depreciation
Depreciation
|
2194 | usd |
CY2023 | us-gaap |
Depreciation
Depreciation
|
1219 | usd |
CY2024 | karx |
Gain Loss On Investment
GainLossOnInvestment
|
-1191890 | usd |
CY2023 | karx |
Gain Loss On Investment
GainLossOnInvestment
|
-8039 | usd |
CY2024 | karx |
Lease Right Of Use Asset Amortization Expense
LeaseRightOfUseAssetAmortizationExpense
|
-246996 | usd |
CY2023 | karx |
Lease Right Of Use Asset Amortization Expense
LeaseRightOfUseAssetAmortizationExpense
|
3177 | usd |
CY2024 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
0 | usd |
CY2023 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
625000 | usd |
CY2024 | us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
-38376 | usd |
CY2023 | us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
34777 | usd |
CY2024 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
113074 | usd |
CY2023 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
0 | usd |
CY2024 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
32448 | usd |
CY2023 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
38979 | usd |
CY2024 | us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
630000 | usd |
CY2023 | us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
0 | usd |
CY2024 | us-gaap |
Increase Decrease In Trading Liabilities
IncreaseDecreaseInTradingLiabilities
|
39082 | usd |
CY2023 | us-gaap |
Increase Decrease In Trading Liabilities
IncreaseDecreaseInTradingLiabilities
|
7084 | usd |
CY2024 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
235988 | usd |
CY2023 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
80750 | usd |
CY2024 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-58767 | usd |
CY2023 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
59465 | usd |
CY2024 | us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
254587 | usd |
CY2023 | us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
1205 | usd |
CY2024 | us-gaap |
Increase Decrease In Security Deposits
IncreaseDecreaseInSecurityDeposits
|
-4837 | usd |
CY2023 | us-gaap |
Increase Decrease In Security Deposits
IncreaseDecreaseInSecurityDeposits
|
-6903 | usd |
CY2024 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1098134 | usd |
CY2023 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1485069 | usd |
CY2024 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
0 | usd |
CY2023 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
7058 | usd |
CY2024 | us-gaap |
Payments To Acquire Equity Method Investments
PaymentsToAcquireEquityMethodInvestments
|
802407 | usd |
CY2023 | us-gaap |
Payments To Acquire Equity Method Investments
PaymentsToAcquireEquityMethodInvestments
|
397523 | usd |
CY2024 | us-gaap |
Payments To Develop Software
PaymentsToDevelopSoftware
|
0 | usd |
CY2023 | us-gaap |
Payments To Develop Software
PaymentsToDevelopSoftware
|
345994 | usd |
CY2024 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-802407 | usd |
CY2023 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-750575 | usd |
CY2024 | us-gaap |
Proceeds From Short Term Debt
ProceedsFromShortTermDebt
|
36500 | usd |
CY2023 | us-gaap |
Proceeds From Short Term Debt
ProceedsFromShortTermDebt
|
100000 | usd |
CY2024 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
4321891 | usd |
CY2023 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
1855969 | usd |
CY2024 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
4358391 | usd |
CY2023 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
1955969 | usd |
CY2024 | us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
10730 | usd |
CY2023 | us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
-9155 | usd |
CY2024 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
2468580 | usd |
CY2023 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-270520 | 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 |
CY2024Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
2675400 | usd |
CY2023Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
206820 | usd |
CY2024 | karx |
Capitalization Of Right Of Use Asset
CapitalizationOfRightOfUseAsset
|
0 | usd |
CY2023 | karx |
Capitalization Of Right Of Use Asset
CapitalizationOfRightOfUseAsset
|
-71425 | usd |
CY2024 | karx |
Capitalization Of Lease Liability
CapitalizationOfLeaseLiability
|
0 | usd |
CY2023 | karx |
Capitalization Of Lease Liability
CapitalizationOfLeaseLiability
|
-68920 | usd |
CY2024 | us-gaap |
Depreciation Expense On Reclassified Assets
DepreciationExpenseOnReclassifiedAssets
|
0 | usd |
CY2023 | us-gaap |
Depreciation Expense On Reclassified Assets
DepreciationExpenseOnReclassifiedAssets
|
1219 | usd |
CY2024 | karx |
Loss On Investment
LossOnInvestment
|
0 | usd |
CY2023 | karx |
Loss On Investment
LossOnInvestment
|
8039 | usd |
CY2024 | karx |
Amortization Of Right Of Use Asset
AmortizationOfRightOfUseAsset
|
0 | usd |
CY2023 | karx |
Amortization Of Right Of Use Asset
AmortizationOfRightOfUseAsset
|
3177 | usd |
CY2024 | us-gaap |
Dividends Share Based Compensation
DividendsShareBasedCompensation
|
0 | usd |
CY2023 | us-gaap |
Dividends Share Based Compensation
DividendsShareBasedCompensation
|
625000 | usd |
CY2024 | karx |
Shares To Be Issued For The Silviculture Investment
SharesToBeIssuedForTheSilvicultureInvestment
|
0 | usd |
CY2023 | karx |
Shares To Be Issued For The Silviculture Investment
SharesToBeIssuedForTheSilvicultureInvestment
|
1125000 | usd |
CY2024 | karx |
Write Off Of Investment In Silviculture Investment
WriteOffOfInvestmentInSilvicultureInvestment
|
-1500000 | usd |
CY2024 | karx |
Shares To Be Issued As Stock Based Compensation
SharesToBeIssuedAsStockBasedCompensation
|
0 | usd |
CY2023 | karx |
Shares To Be Issued As Stock Based Compensation
SharesToBeIssuedAsStockBasedCompensation
|
625000 | usd |
CY2024 | us-gaap |
Interest Paid Net
InterestPaidNet
|
0 | usd |
CY2023 | us-gaap |
Interest Paid Net
InterestPaidNet
|
0 | usd |
CY2024 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | usd |
CY2023 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | usd |
CY2022Q1 | karx |
Issued And Outstanding Shares Of Common Stock Converted Exchange Ratio Description
IssuedAndOutstandingSharesOfCommonStockConvertedExchangeRatioDescription
|
20,000-for-1 | |
CY2022Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
20000000 | shares |
CY2024 | us-gaap |
Other Operating Income
OtherOperatingIncome
|
4937342 | usd |
CY2024 | us-gaap |
Use Of Estimates
UseOfEstimates
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">Preparation of the consolidated 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> | |
CY2024Q2 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
2564203 | usd |
CY2024Q2 | karx |
Accumulated Value Of Shares To Be Issued
AccumulatedValueOfSharesToBeIssued
|
1500000 | usd |
CY2024 | us-gaap |
Loss On Sale Of Investments
LossOnSaleOfInvestments
|
1064203 | usd |
CY2024Q2 | karx |
Prepaid Inventory Current
PrepaidInventoryCurrent
|
0 | usd |
CY2023Q2 | karx |
Prepaid Inventory Current
PrepaidInventoryCurrent
|
59767 | usd |
CY2024Q2 | us-gaap |
Other Prepaid Expense Current
OtherPrepaidExpenseCurrent
|
1000 | usd |
CY2023Q2 | us-gaap |
Other Prepaid Expense Current
OtherPrepaidExpenseCurrent
|
0 | usd |
CY2024Q2 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
1000 | usd |
CY2023Q2 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
59767 | usd |
CY2024Q2 | karx |
Carbon Credit Inventory Amount
CarbonCreditInventoryAmount
|
316738 | usd |
CY2023Q2 | karx |
Carbon Credit Inventory Amount
CarbonCreditInventoryAmount
|
80750 | usd |
CY2024Q2 | us-gaap |
Inventory Net
InventoryNet
|
316738 | usd |
CY2023Q2 | us-gaap |
Inventory Net
InventoryNet
|
80750 | usd |
CY2024Q2 | us-gaap |
Furniture And Fixtures Gross
FurnitureAndFixturesGross
|
6589 | usd |
CY2023Q2 | us-gaap |
Furniture And Fixtures Gross
FurnitureAndFixturesGross
|
6607 | usd |
CY2024Q2 | us-gaap |
Capitalized Computer Software Gross
CapitalizedComputerSoftwareGross
|
3695 | usd |
CY2023Q2 | us-gaap |
Capitalized Computer Software Gross
CapitalizedComputerSoftwareGross
|
3705 | usd |
CY2024Q2 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
10284 | usd |
CY2023Q2 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
10312 | usd |
CY2024Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
3366 | usd |
CY2023Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1196 | usd |
CY2024Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
6918 | usd |
CY2023Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
9116 | usd |
CY2024 | us-gaap |
Depreciation
Depreciation
|
2194 | usd |
CY2023 | us-gaap |
Depreciation
Depreciation
|
1219 | usd |
CY2023Q2 | us-gaap |
Conversion Of Stock Amount Converted1
ConversionOfStockAmountConverted1
|
100000 | usd |
CY2023Q2 | us-gaap |
Conversion Of Stock Shares Converted1
ConversionOfStockSharesConverted1
|
200000 | shares |
CY2023Q2 | karx |
Conversion Of Loan Per Shares
ConversionOfLoanPerShares
|
0.50 | |
CY2024Q1 | karx |
Issued Additional Common Stock
IssuedAdditionalCommonStock
|
61111 | shares |
CY2024Q2 | karx |
Warrants Issued
WarrantsIssued
|
10400 | shares |
CY2024 | us-gaap |
Warrant Exercise Price Decrease
WarrantExercisePriceDecrease
|
0.50 | |
CY2024 | karx |
Value Of Warrants
ValueOfWarrants
|
2236 | usd |
CY2024 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriod
|
830000 | shares |
CY2024 | us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
2990000 | shares |
CY2024 | karx |
Warrants Average Price
WarrantsAveragePrice
|
0.75 | |
CY2023Q2 | karx |
Warrants Issued
WarrantsIssued
|
720000 | shares |
CY2023 | us-gaap |
Warrant Exercise Price Decrease
WarrantExercisePriceDecrease
|
0.75 | |
CY2023 | us-gaap |
Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
|
180000 | 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 | |
CY2024 | karx |
Weighted Average Remaining Contractual Life In Years Beginning Balance
WeightedAverageRemainingContractualLifeInYearsBeginningBalance
|
P0Y9M29D | |
CY2024 | us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
2990000 | shares |
CY2024 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
0.75 | |
CY2024 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
|
10400 | shares |
CY2024 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
|
0.75 | |
CY2024 | karx |
Weighted Average Remaining Contractual Life In Years Granted
WeightedAverageRemainingContractualLifeInYearsGranted
|
P1Y1M17D | |
CY2024 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriod
|
830000 | shares |
CY2024 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExpirationsInPeriodWeightedAverageExercisePrice
|
0.75 | |
CY2024Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
330400 | shares |
CY2024Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
0.63 | |
CY2024 | karx |
Weighted Average Remaining Contractual Life In Years Ending Balance
WeightedAverageRemainingContractualLifeInYearsEndingBalance
|
P0Y7M17D | |
CY2023 | karx |
Share Exchange Agreement
ShareExchangeAgreement
|
0.80 | pure |
CY2023 | karx |
Share Exchange Agreement Value
ShareExchangeAgreementValue
|
7250000 | usd |
CY2024Q2 | us-gaap |
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
|
521372 | usd |
CY2023Q2 | us-gaap |
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
|
522771 | usd |
CY2024 | us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
34511 | usd |
CY2023 | us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
15992 | usd |
CY2024Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
|
29573 | usd |
CY2024Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
|
109477 | usd |
CY2024Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
|
109477 | usd |
CY2024Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Four
LesseeOperatingLeaseLiabilityPaymentsDueYearFour
|
114685 | usd |
CY2024Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Five
LesseeOperatingLeaseLiabilityPaymentsDueYearFive
|
119893 | usd |
CY2024Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due After Year Five
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive
|
135529 | usd |
CY2024Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
|
618633 | usd |
CY2024Q2 | us-gaap |
Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
|
160065 | usd |
CY2024Q2 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
458568 | usd |
CY2024Q2 | karx |
Operating Lease Liability Other Current
OperatingLeaseLiabilityOtherCurrent
|
37522 | usd |
CY2024Q2 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
418895 | usd |
CY2024 | karx |
Operating Lease Weighted Average Discounts Rate Percent
OperatingLeaseWeightedAverageDiscountsRatePercent
|
0.1025 | pure |
CY2024 | karx |
Weighted Average Remaining Lease Term Years
WeightedAverageRemainingLeaseTermYears
|
P3Y2M1D |