2014 Q3 Form 10-Q Financial Statement
#000114420414051039 Filed on August 18, 2014
Income Statement
Concept | 2014 Q3 | 2014 Q2 | 2013 Q2 |
---|---|---|---|
Revenue | $139.00 | $303.00 | $451.00 |
YoY Change | -44.84% | -32.82% | |
Cost Of Revenue | |||
YoY Change | |||
Gross Profit | $139.00 | $303.00 | $451.00 |
YoY Change | -44.84% | -32.82% | |
Gross Profit Margin | 100.0% | 100.0% | 100.0% |
Selling, General & Admin | $10.00K | $20.00K | $20.00K |
YoY Change | 0.0% | ||
% of Gross Profit | 7194.24% | 6600.66% | 4434.59% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | |||
YoY Change | |||
% of Gross Profit | |||
Operating Expenses | $6.259K | $16.32K | $15.25K |
YoY Change | 25.63% | 7.06% | |
Operating Profit | -$6.120K | -$16.02K | -$14.80K |
YoY Change | 29.39% | 8.27% | |
Interest Expense | $0.00 | ||
YoY Change | |||
% of Operating Profit | |||
Other Income/Expense, Net | -$4.327K | ||
YoY Change | |||
Pretax Income | -$6.120K | -$16.02K | -$19.12K |
YoY Change | 19.27% | -16.23% | |
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | -$6.120K | -$16.02K | -$19.12K |
YoY Change | 19.27% | -16.23% | |
Net Earnings / Revenue | -4402.88% | -5286.8% | -4239.91% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$1.972K | -$3.945K | -$4.444K |
COMMON SHARES | |||
Basic Shares Outstanding | 5.073M shares | 5.073M shares | 5.073M shares |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2014 Q3 | 2014 Q2 | 2013 Q2 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | |||
YoY Change | |||
Cash & Equivalents | |||
Short-Term Investments | |||
Other Short-Term Assets | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | ||
Inventory | |||
Prepaid Expenses | |||
Receivables | |||
Other Receivables | |||
Total Short-Term Assets | $599.00 | $680.00 | $0.00 |
YoY Change | -100.0% | ||
LONG-TERM ASSETS | |||
Property, Plant & Equipment | |||
YoY Change | |||
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $0.00 | $0.00 | $0.00 |
YoY Change | |||
TOTAL ASSETS | |||
Total Short-Term Assets | $599.00 | $680.00 | $0.00 |
Total Long-Term Assets | $0.00 | $0.00 | $0.00 |
Total Assets | $599.00 | $680.00 | $0.00 |
YoY Change | -100.0% | ||
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $10.00K | $10.00K | $0.00 |
YoY Change | |||
Accrued Expenses | $0.00 | $11.70K | $0.00 |
YoY Change | |||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $20.00K | $0.00 | $30.00K |
YoY Change | -33.33% | -100.0% | |
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $26.11K | $20.07K | $30.00K |
YoY Change | -12.96% | -33.09% | |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | ||
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | ||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $26.11K | $20.07K | $30.00K |
Total Long-Term Liabilities | $0.00 | $0.00 | $0.00 |
Total Liabilities | $26.11K | $20.07K | $30.00K |
YoY Change | -12.96% | -33.09% | 50.0% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | |||
YoY Change | |||
Common Stock | $5.073K | $5.073K | |
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | -$25.51K | -$19.39K | -$30.00K |
YoY Change | |||
Total Liabilities & Shareholders Equity | $599.00 | $680.00 | $0.00 |
YoY Change | -100.0% |
Cashflow Statement
Concept | 2014 Q3 | 2014 Q2 | 2013 Q2 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$6.120K | -$16.02K | -$19.12K |
YoY Change | 19.27% | -16.23% | |
Depreciation, Depletion And Amortization | |||
YoY Change | |||
Cash From Operating Activities | -$20.00K | $0.00 | -$20.00K |
YoY Change | -100.0% | ||
INVESTING ACTIVITIES | |||
Capital Expenditures | |||
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Cash From Investing Activities | $0.00 | $0.00 | $0.00 |
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 | 20.00K | 0.000 | 10.00K |
YoY Change | -100.0% | ||
NET CHANGE | |||
Cash From Operating Activities | -20.00K | 0.000 | -20.00K |
Cash From Investing Activities | 0.000 | 0.000 | 0.000 |
Cash From Financing Activities | 20.00K | 0.000 | 10.00K |
Net Change In Cash | 0.000 | 0.000 | -10.00K |
YoY Change | -100.0% | ||
FREE CASH FLOW | |||
Cash From Operating Activities | -$20.00K | $0.00 | -$20.00K |
Capital Expenditures | |||
Free Cash Flow | |||
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2014 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2014-06-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001500198 | ||
CY2014Q3 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
5073000 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
Original Source Entertainment, Inc. | ||
osok |
Adjustments To Additional Paid In Capital Forgiveness Accounts Payable Related Party
AdjustmentsToAdditionalPaidInCapitalForgivenessAccountsPayableRelatedParty
|
952 | USD | |
osok |
Adjustments To Additional Paid In Capital Forgiveness Convertible Debt Related Party
AdjustmentsToAdditionalPaidInCapitalForgivenessConvertibleDebtRelatedParty
|
6952 | USD | |
osok |
Adjustments To Additional Paid In Capital Forgiveness Debt Related Party
AdjustmentsToAdditionalPaidInCapitalForgivenessDebtRelatedParty
|
23242 | USD | |
osok |
Extinguishment Of Convertible Debt Amount
ExtinguishmentOfConvertibleDebtAmount
|
6000 | USD | |
osok |
Noncash Investing And Financing Items Forgiveness Accounts Payable Related Party
NoncashInvestingAndFinancingItemsForgivenessAccountsPayableRelatedParty
|
952 | USD | |
osok |
Noncash Investing And Financing Items Forgiveness Accounts Payable Related Party
NoncashInvestingAndFinancingItemsForgivenessAccountsPayableRelatedParty
|
USD | ||
osok |
Noncash Investing And Financing Items Forgiveness Accounts Payable Related Party
NoncashInvestingAndFinancingItemsForgivenessAccountsPayableRelatedParty
|
952 | USD | |
osok |
Noncash Investing And Financing Items Forgiveness Convertible Notes Payable With Accrued Interest Related Party
NoncashInvestingAndFinancingItemsForgivenessConvertibleNotesPayableWithAccruedInterestRelatedParty
|
6952 | USD | |
osok |
Noncash Investing And Financing Items Forgiveness Convertible Notes Payable With Accrued Interest Related Party
NoncashInvestingAndFinancingItemsForgivenessConvertibleNotesPayableWithAccruedInterestRelatedParty
|
USD | ||
osok |
Noncash Investing And Financing Items Forgiveness Convertible Notes Payable With Accrued Interest Related Party
NoncashInvestingAndFinancingItemsForgivenessConvertibleNotesPayableWithAccruedInterestRelatedParty
|
6952 | USD | |
osok |
Noncash Investing And Financing Items Forgiveness Notes Payable With Accrued Interest Related Party
NoncashInvestingAndFinancingItemsForgivenessNotesPayableWithAccruedInterestRelatedParty
|
23242 | USD | |
osok |
Noncash Investing And Financing Items Forgiveness Notes Payable With Accrued Interest Related Party
NoncashInvestingAndFinancingItemsForgivenessNotesPayableWithAccruedInterestRelatedParty
|
USD | ||
osok |
Noncash Investing And Financing Items Forgiveness Notes Payable With Accrued Interest Related Party
NoncashInvestingAndFinancingItemsForgivenessNotesPayableWithAccruedInterestRelatedParty
|
23242 | USD | |
CY2014Q1 | osok |
Related Party Accrued Interest
RelatedPartyAccruedInterest
|
1242 | USD |
CY2014Q1 | osok |
Related Party Forgiven Interest Convertible Notes Payable
RelatedPartyForgivenInterestConvertibleNotesPayable
|
952 | USD |
CY2014Q1 | osok |
Shares Sold By Former Director
SharesSoldByFormerDirector
|
3500000 | shares |
CY2013Q4 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
952 | USD |
CY2014Q2 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
8370 | USD |
CY2013Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
USD | |
CY2014Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
USD | |
us-gaap |
Accretion Of Discount
AccretionOfDiscount
|
330 | USD | |
us-gaap |
Accretion Of Discount
AccretionOfDiscount
|
4000 | USD | |
us-gaap |
Accretion Of Discount
AccretionOfDiscount
|
4330 | USD | |
CY2013Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
USD | |
CY2014Q2 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
11702 | USD |
CY2013Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
45577 | USD |
CY2014Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
76723 | USD |
CY2013 | us-gaap |
Adjustments To Additional Paid In Capital Convertible Debt With Conversion Feature
AdjustmentsToAdditionalPaidInCapitalConvertibleDebtWithConversionFeature
|
4000 | USD |
CY2013 | us-gaap |
Adjustments To Additional Paid In Capital Other
AdjustmentsToAdditionalPaidInCapitalOther
|
13500 | USD |
us-gaap |
Advertising Expense
AdvertisingExpense
|
USD | ||
us-gaap |
Advertising Expense
AdvertisingExpense
|
USD | ||
CY2014Q2 | us-gaap |
Advertising Expense
AdvertisingExpense
|
USD | |
CY2013Q2 | us-gaap |
Advertising Expense
AdvertisingExpense
|
USD | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
shares | ||
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
shares | ||
CY2014Q2 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
shares | |
CY2013Q2 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
shares | |
CY2013Q4 | us-gaap |
Assets
Assets
|
525 | USD |
CY2014Q2 | us-gaap |
Assets
Assets
|
680 | USD |
CY2013Q4 | us-gaap |
Assets Current
AssetsCurrent
|
525 | USD |
CY2014Q2 | us-gaap |
Assets Current
AssetsCurrent
|
680 | USD |
CY2013Q4 | us-gaap |
Cash
Cash
|
525 | USD |
CY2014Q2 | us-gaap |
Cash
Cash
|
680 | USD |
CY2009Q3 | us-gaap |
Cash
Cash
|
USD | |
CY2013Q2 | us-gaap |
Cash
Cash
|
1338 | USD |
CY2012Q4 | us-gaap |
Cash
Cash
|
1118 | USD |
us-gaap |
Cash Period Increase Decrease
CashPeriodIncreaseDecrease
|
155 | USD | |
us-gaap |
Cash Period Increase Decrease
CashPeriodIncreaseDecrease
|
220 | USD | |
us-gaap |
Cash Period Increase Decrease
CashPeriodIncreaseDecrease
|
680 | USD | |
CY2013Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2014Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2013Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
45000000 | shares |
CY2014Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
45000000 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
5073000 | shares |
CY2014Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
5073000 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
5073000 | shares |
CY2014Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
5073000 | shares |
CY2013Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
5073 | USD |
CY2014Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
5073 | USD |
us-gaap |
Concentration Risk Credit Risk
ConcentrationRiskCreditRisk
|
<!--DOCTYPE html PUBLIC "-//W3C//DTD XHTML 1.0 Transitional//EN" "http://www.w3.org/TR/xhtml1/DTD/xhtml1-transitional.dtd" --><div> <div><!--StartFragment--> <p style="TEXT-ALIGN: justify; FONT: 10pt Times New Roman, Times, Serif; MARGIN: 0pt 0px; font-size-adjust: none; font-stretch: normal"> <u>Products and services, geographic areas and major customers</u></p> <p style="TEXT-ALIGN: justify; FONT: 10pt Times New Roman, Times, Serif; MARGIN: 0pt 0px; font-size-adjust: none; font-stretch: normal"> The Company derives revenue from the licensing of songs to the television and music industry. All fee revenues each year were domestic and to external customers.</p> <!--EndFragment--></div> </div> | ||
CY2013Q4 | us-gaap |
Convertible Notes Payable Current
ConvertibleNotesPayableCurrent
|
6000 | USD |
CY2014Q2 | us-gaap |
Convertible Notes Payable Current
ConvertibleNotesPayableCurrent
|
USD | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
USD | ||
us-gaap |
Cost Of Revenue
CostOfRevenue
|
USD | ||
CY2014Q2 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
USD | |
CY2013Q2 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
USD | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
2138 | USD | |
CY2013Q4 | us-gaap |
Development Stage Enterprise Deficit Accumulated During Development Stage
DevelopmentStageEnterpriseDeficitAccumulatedDuringDevelopmentStage
|
80941 | USD |
CY2014Q2 | us-gaap |
Development Stage Enterprise Deficit Accumulated During Development Stage
DevelopmentStageEnterpriseDeficitAccumulatedDuringDevelopmentStage
|
101188 | USD |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0 | ||
CY2014Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0 | |
CY2013Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0 | |
CY2014Q1 | us-gaap |
Equity Method Investment Ownership Percentage
EquityMethodInvestmentOwnershipPercentage
|
0.69 | pure |
us-gaap |
Extinguishment Of Debt Amount
ExtinguishmentOfDebtAmount
|
22000 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-22430 | USD | |
CY2014Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-16019 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
20385 | USD | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
18637 | USD | |
CY2014Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
16322 | USD |
CY2013Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
15246 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
102457 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
468 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
857 | USD | |
CY2014Q2 | us-gaap |
Gross Profit
GrossProfit
|
303 | USD |
CY2013Q2 | us-gaap |
Gross Profit
GrossProfit
|
451 | USD |
us-gaap |
Gross Profit
GrossProfit
|
7463 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-20247 | USD | |
CY2013Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-19122 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-101188 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
USD | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
USD | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
USD | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | ||
CY2014Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | |
CY2013Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
11702 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
650 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
13566 | USD | |
CY2014Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
20072 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
USD | ||
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
18000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
74650 | USD | |
us-gaap |
Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
|
8370 | USD | |
us-gaap |
Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
|
USD | ||
us-gaap |
Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
|
9322 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
USD | ||
us-gaap |
Interest Paid
InterestPaid
|
USD | ||
us-gaap |
Interest Paid
InterestPaid
|
USD | ||
CY2013Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
1864 | USD |
CY2014Q2 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
USD | |
CY2013Q4 | us-gaap |
Liabilities
Liabilities
|
30816 | USD |
CY2014Q2 | us-gaap |
Liabilities
Liabilities
|
20072 | USD |
CY2013Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
525 | USD |
CY2014Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
680 | USD |
CY2013Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
30816 | USD |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
USD | ||
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
USD | ||
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
USD | ||
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
155 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-17780 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-73970 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-20247 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-22430 | USD | |
CY2014Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-16019 | USD |
CY2013Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-19122 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-101188 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-2779 | USD | |
CY2010 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-6044 | USD |
CY2011 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-27604 | USD |
CY2012 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-13960 | USD |
CY2013 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-30554 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-19917 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-17780 | USD | |
CY2014Q2 | us-gaap |
Other Notes Payable Current
OtherNotesPayableCurrent
|
USD | |
CY2013Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2014Q2 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2013Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2013Q2 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-4327 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-6194 | USD | |
us-gaap |
Operating Expenses
OperatingExpenses
|
20385 | USD | |
CY2014Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-16019 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
18637 | USD | |
CY2014Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
16322 | USD |
CY2013Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
15246 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
102457 | USD | |
CY2013Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-14795 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-94994 | USD | |
CY2013Q4 | us-gaap |
Other Notes Payable Current
OtherNotesPayableCurrent
|
22000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-330 | USD | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-4650 | USD | |
CY2014Q2 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
USD | |
CY2014Q2 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2013Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2014Q2 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2013Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2014Q2 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2013Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
USD | |
CY2014Q2 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
USD | |
us-gaap |
Proceeds From Contributed Capital
ProceedsFromContributedCapital
|
USD | ||
us-gaap |
Proceeds From Contributed Capital
ProceedsFromContributedCapital
|
USD | ||
us-gaap |
Proceeds From Contributed Capital
ProceedsFromContributedCapital
|
13500 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
USD | ||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
10000 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
33150 | USD | |
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
USD | ||
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
USD | ||
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
6000 | USD | |
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
USD | ||
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
8000 | USD | |
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
22000 | USD | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
468 | USD | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
857 | USD | |
CY2014Q2 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
303 | USD |
CY2013Q2 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
451 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
9601 | USD | |
CY2013Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-30291 | USD |
CY2014Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-19392 | USD |
CY2012Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-17237 | USD |
CY2011Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-3277 | USD |
CY2010Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-4323 | USD |
CY2009Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1221 | USD |
CY2009Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
USD | |
us-gaap |
Stock Issued During Period Shares Issued For Noncash Consideration
StockIssuedDuringPeriodSharesIssuedForNoncashConsideration
|
1000 | shares | |
CY2010 | us-gaap |
Stock Issued During Period Value Issued For Cash
StockIssuedDuringPeriodValueIssuedForCash
|
500 | USD |
CY2011 | us-gaap |
Stock Issued During Period Value Issued For Cash
StockIssuedDuringPeriodValueIssuedForCash
|
28650 | USD |
us-gaap |
Stock Issued During Period Value Issued For Noncash Considerations
StockIssuedDuringPeriodValueIssuedForNoncashConsiderations
|
3000 | USD | |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<!--DOCTYPE html PUBLIC "-//W3C//DTD XHTML 1.0 Transitional//EN" "http://www.w3.org/TR/xhtml1/DTD/xhtml1-transitional.dtd" --><div> <div><!--StartFragment--> <p style="FONT: 10pt Times New Roman, Times, Serif; MARGIN: 0pt 0px; font-size-adjust: none; font-stretch: normal"> <u>Use of Estimates</u></p> <p style="TEXT-ALIGN: justify; FONT: 10pt Times New Roman, Times, Serif; MARGIN: 0pt 0px; font-size-adjust: none; font-stretch: normal"> The preparation of consolidated financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.</p> <!--EndFragment--></div> </div> | ||
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
5073000 | shares | |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
4500000 | shares | |
CY2014Q2 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
5073000 | shares |
CY2013Q2 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
4500000 | shares |