2024 Q4 Form 10-Q Financial Statement
#000164033424001758 Filed on November 19, 2024
Income Statement
Concept | 2024 Q4 | 2024 Q3 | 2023 Q3 |
---|---|---|---|
Revenue | $7.353K | $92.40K | |
YoY Change | -92.04% | ||
Cost Of Revenue | $4.167K | $49.86K | |
YoY Change | -91.64% | ||
Gross Profit | $3.186K | $42.54K | |
YoY Change | -92.51% | ||
Gross Profit Margin | 43.33% | 46.04% | |
Selling, General & Admin | $59.40K | ||
YoY Change | |||
% of Gross Profit | 139.63% | ||
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | |||
YoY Change | |||
% of Gross Profit | |||
Operating Expenses | $38.03K | $59.40K | |
YoY Change | -35.98% | 225.16% | |
Operating Profit | -$34.84K | -$16.86K | |
YoY Change | 106.64% | -7.71% | |
Interest Expense | $8.118K | ||
YoY Change | 3.28% | ||
% of Operating Profit | |||
Other Income/Expense, Net | $2.873K | $0.00 | |
YoY Change | |||
Pretax Income | -$41.44K | ||
YoY Change | |||
Income Tax | $0.00 | $0.00 | |
% Of Pretax Income | |||
Net Earnings | -$31.97K | -$41.44K | |
YoY Change | -22.86% | -44.54% | |
Net Earnings / Revenue | -434.76% | -44.85% | |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | $0.00 | $0.00 | |
COMMON SHARES | |||
Basic Shares Outstanding | 67.95M shares | 67.95M shares | 67.95M shares |
Diluted Shares Outstanding | 67.95M shares | 67.95M shares |
Balance Sheet
Concept | 2024 Q4 | 2024 Q3 | 2023 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $35.40K | ||
YoY Change | |||
Cash & Equivalents | $235.00 | $35.40K | |
Short-Term Investments | |||
Other Short-Term Assets | $3.910K | ||
YoY Change | |||
Inventory | |||
Prepaid Expenses | $3.914K | $3.908K | |
Receivables | $50.00 | $12.04K | |
Other Receivables | $7.400K | ||
Total Short-Term Assets | $12.80K | $58.74K | |
YoY Change | -78.22% | ||
LONG-TERM ASSETS | |||
Property, Plant & Equipment | |||
YoY Change | |||
Goodwill | $90.25K | $3.168K | |
YoY Change | 2748.93% | ||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $90.25K | $3.168K | |
YoY Change | 2748.93% | ||
TOTAL ASSETS | |||
Total Short-Term Assets | $12.80K | $58.74K | |
Total Long-Term Assets | $90.25K | $3.168K | |
Total Assets | $103.0K | $61.91K | |
YoY Change | 66.45% | ||
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $266.1K | ||
YoY Change | |||
Accrued Expenses | $276.8K | ||
YoY Change | |||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $1.274M | ||
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $1.935M | $1.817M | |
YoY Change | 6.46% | ||
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | ||
YoY Change | |||
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $0.00 | ||
YoY Change | |||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $1.935M | $1.817M | |
Total Long-Term Liabilities | $0.00 | ||
Total Liabilities | $2.011M | $1.817M | |
YoY Change | 10.66% | ||
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$8.178M | -$8.029M | |
YoY Change | 1.85% | ||
Common Stock | $67.95K | $67.95K | |
YoY Change | 0.0% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | -$1.908M | -$1.755M | |
YoY Change | |||
Total Liabilities & Shareholders Equity | $103.0K | $61.91K | |
YoY Change | 66.45% |
Cashflow Statement
Concept | 2024 Q4 | 2024 Q3 | 2023 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$31.97K | -$41.44K | |
YoY Change | -22.86% | -44.54% | |
Depreciation, Depletion And Amortization | |||
YoY Change | |||
Cash From Operating Activities | $6.660K | ||
YoY Change | |||
INVESTING ACTIVITIES | |||
Capital Expenditures | |||
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | |||
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 | 9.120K | ||
YoY Change | |||
NET CHANGE | |||
Cash From Operating Activities | 6.660K | ||
Cash From Investing Activities | |||
Cash From Financing Activities | 9.120K | ||
Net Change In Cash | 15.78K | ||
YoY Change | |||
FREE CASH FLOW | |||
Cash From Operating Activities | $6.660K | ||
Capital Expenditures | |||
Free Cash Flow | |||
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2024Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2024Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2024Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
67946513 | shares |
CY2022Q4 | us-gaap |
Proceeds From Issuance Of Secured Debt
ProceedsFromIssuanceOfSecuredDebt
|
110000 | usd |
CY2022Q4 | us-gaap |
Common Stock Convertible Conversion Price Increase
CommonStockConvertibleConversionPriceIncrease
|
0.03 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-67560 | usd | |
CY2024Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
235 | usd |
CY2024Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
213 | usd |
CY2024Q3 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
50 | usd |
CY2024Q1 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
11855 | usd |
CY2024Q3 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
3914 | usd |
CY2024Q1 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
3900 | usd |
CY2024Q3 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
259243 | usd |
us-gaap |
Revenues
Revenues
|
22962 | usd | |
us-gaap |
Revenues
Revenues
|
132066 | usd | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
4459 | usd | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
67783 | usd | |
us-gaap |
Gross Profit
GrossProfit
|
18503 | usd | |
us-gaap |
Gross Profit
GrossProfit
|
64283 | usd | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
3666667 | shares | |
CY2023Q1 | ptos |
Business Acquisitions Purchase Price Estimation
BusinessAcquisitionsPurchasePriceEstimation
|
0.25 | pure |
CY2024Q2 | us-gaap |
Purchase Obligation
PurchaseObligation
|
87086 | usd |
CY2024Q2 | ptos |
Bank Consideration Paid
BankConsiderationPaid
|
6 | usd |
CY2024Q2 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Assets
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedAssets
|
6 | usd |
CY2024Q2 | ptos |
Shareholder Loan Payable
ShareholderLoanPayable
|
-2196 | usd |
CY2024Q2 | ptos |
Gst Payable During Acquisition
GstPayableDuringAcquisition
|
-978 | usd |
CY2024Q2 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Liabilities
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedLiabilities
|
3174 | usd |
CY2024Q2 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Net
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet
|
-3168 | usd |
CY2024Q2 | us-gaap |
Goodwill
Goodwill
|
90254 | usd |
CY2024Q1 | us-gaap |
Notes Payable
NotesPayable
|
472290 | usd |
CY2024Q3 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
472290 | usd |
CY2024Q3 | ptos |
Less Non Current Portion Of Promissory Note Payable
LessNonCurrentPortionOfPromissoryNotePayable
|
0 | usd |
CY2024Q1 | ptos |
Less Non Current Portion Of Promissory Note Payable
LessNonCurrentPortionOfPromissoryNotePayable
|
0 | usd |
CY2024Q1 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
472290 | usd |
CY2024Q3 | us-gaap |
Notes Payable
NotesPayable
|
472290 | usd |
CY2024Q2 | ptos |
Convertible Notes Payable Net
ConvertibleNotesPayableNet
|
81488 | usd |
CY2024Q1 | ptos |
Convertible Notes Payable Net
ConvertibleNotesPayableNet
|
81181 | usd |
CY2024Q2 | ptos |
Convertible Note Payable Non Current
ConvertibleNotePayableNonCurrent
|
0 | usd |
CY2024Q1 | ptos |
Convertible Note Payable Non Current
ConvertibleNotePayableNonCurrent
|
0 | usd |
CY2024Q1 | us-gaap |
Convertible Notes Payable Current
ConvertibleNotesPayableCurrent
|
81181 | usd |
us-gaap |
Interest Expense
InterestExpense
|
16094 | usd | |
CY2024Q2 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
310456 | usd |
CY2024Q1 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
293627 | usd |
CY2024Q2 | ptos |
Accrued Management Salary To Related Party
AccruedManagementSalaryToRelatedParty
|
799232 | usd |
CY2024Q1 | ptos |
Accrued Management Salary To Related Party
AccruedManagementSalaryToRelatedParty
|
741901 | usd |
CY2024Q2 | ptos |
Due To Related Party Current
DueToRelatedPartyCurrent
|
807057 | usd |
CY2024Q1 | ptos |
Due To Related Party Current
DueToRelatedPartyCurrent
|
743156 | usd |
CY2024Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2024Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2024Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2024Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2024Q1 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
269963 | usd |
CY2024Q2 | us-gaap |
Convertible Notes Payable Current
ConvertibleNotesPayableCurrent
|
81488 | usd |
ptos |
Convertible Notes Issued To Non Affiliates
ConvertibleNotesIssuedToNonAffiliates
|
0 | usd | |
ptos |
Convertible Notes Issued To Non Affiliates
ConvertibleNotesIssuedToNonAffiliates
|
62870 | usd | |
us-gaap |
Debt Conversion Original Debt Interest Rate Of Debt
DebtConversionOriginalDebtInterestRateOfDebt
|
0.05 | pure | |
us-gaap |
Interest Expense
InterestExpense
|
16721 | usd | |
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001172069 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--03-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2025 | ||
CY2024Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2024Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2024Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
67946513 | shares |
CY2024Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
67946513 | shares |
CY2024Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
67946513 | shares |
CY2024Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2024Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Quarterly Report
DocumentQuarterlyReport
|
true | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2024-09-30 | ||
dei |
Document Transition Report
DocumentTransitionReport
|
false | ||
dei |
Entity File Number
EntityFileNumber
|
333-91190 | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
P2 SOLAR, INC. | ||
dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
DE | ||
dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
98-0234680 | ||
dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
13718 91 Avenue | ||
dei |
Entity Address Address Line2
EntityAddressAddressLine2
|
Surrey | ||
dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
British Columbia | ||
dei |
Entity Address Country
EntityAddressCountry
|
CA | ||
dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
V3V 7X1 | ||
dei |
City Area Code
CityAreaCode
|
778 | ||
dei |
Local Phone Number
LocalPhoneNumber
|
321-0047 | ||
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
|
false | ||
dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
true | ||
dei |
Entity Ex Transition Period
EntityExTransitionPeriod
|
false | ||
dei |
Entity Shell Company
EntityShellCompany
|
false | ||
CY2024Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
67946513 | shares |
CY2024Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
235 | usd |
CY2024Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
213 | usd |
CY2024Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
50 | usd |
CY2024Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
11855 | usd |
CY2024Q3 | us-gaap |
Other Receivables
OtherReceivables
|
8596 | usd |
CY2024Q1 | us-gaap |
Other Receivables
OtherReceivables
|
8390 | usd |
CY2024Q3 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
3914 | usd |
CY2024Q1 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
3900 | usd |
CY2024Q3 | us-gaap |
Assets Current
AssetsCurrent
|
12795 | usd |
CY2024Q1 | us-gaap |
Assets Current
AssetsCurrent
|
24358 | usd |
CY2024Q3 | us-gaap |
Goodwill
Goodwill
|
90254 | usd |
CY2024Q1 | us-gaap |
Goodwill
Goodwill
|
90254 | usd |
CY2024Q3 | us-gaap |
Assets
Assets
|
103049 | usd |
CY2024Q1 | us-gaap |
Assets
Assets
|
114612 | usd |
CY2024Q3 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
259243 | usd |
CY2024Q1 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
269963 | usd |
CY2024Q3 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
310456 | usd |
CY2024Q1 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
293627 | usd |
CY2024Q3 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
472290 | usd |
CY2024Q1 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
472290 | usd |
CY2024Q3 | us-gaap |
Convertible Notes Payable
ConvertibleNotesPayable
|
81488 | usd |
CY2024Q1 | us-gaap |
Convertible Notes Payable
ConvertibleNotesPayable
|
81181 | usd |
CY2024Q3 | ptos |
Due To Related Party Current
DueToRelatedPartyCurrent
|
807057 | usd |
CY2024Q1 | ptos |
Due To Related Party Current
DueToRelatedPartyCurrent
|
743156 | usd |
CY2024Q3 | us-gaap |
Business Combination Contingent Consideration Liability
BusinessCombinationContingentConsiderationLiability
|
4186 | usd |
CY2024Q1 | us-gaap |
Business Combination Contingent Consideration Liability
BusinessCombinationContingentConsiderationLiability
|
6565 | usd |
CY2024Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1934719 | usd |
CY2024Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1860217 | usd |
CY2024Q3 | us-gaap |
Asset Acquisition Contingent Consideration Liability Noncurrent
AssetAcquisitionContingentConsiderationLiabilityNoncurrent
|
76335 | usd |
CY2024Q1 | us-gaap |
Asset Acquisition Contingent Consideration Liability Noncurrent
AssetAcquisitionContingentConsiderationLiabilityNoncurrent
|
80521 | usd |
CY2024Q3 | us-gaap |
Liabilities
Liabilities
|
2011054 | usd |
CY2024Q1 | us-gaap |
Liabilities
Liabilities
|
1947303 | usd |
CY2024Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
67947 | usd |
CY2024Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
67947 | usd |
CY2024Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
6542783 | usd |
CY2024Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
6542783 | usd |
CY2024Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-8177849 | usd |
CY2024Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-8110289 | usd |
CY2024Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-340886 | usd |
CY2024Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-333132 | usd |
CY2024Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1908005 | usd |
CY2024Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1832691 | usd |
CY2024Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
103049 | usd |
CY2024Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
114612 | usd |
CY2024Q3 | us-gaap |
Revenues
Revenues
|
7353 | usd |
CY2023Q3 | us-gaap |
Revenues
Revenues
|
92399 | usd |
us-gaap |
Revenues
Revenues
|
22962 | usd | |
us-gaap |
Revenues
Revenues
|
132066 | usd | |
CY2024Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
4167 | usd |
CY2023Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
49857 | usd |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
4459 | usd | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
67783 | usd | |
CY2024Q3 | us-gaap |
Gross Profit
GrossProfit
|
3186 | usd |
CY2023Q3 | us-gaap |
Gross Profit
GrossProfit
|
42542 | usd |
us-gaap |
Gross Profit
GrossProfit
|
18503 | usd | |
us-gaap |
Gross Profit
GrossProfit
|
64283 | usd | |
CY2024Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
5526 | usd |
CY2023Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
10699 | usd |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
11968 | usd | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
16202 | usd | |
CY2024Q3 | us-gaap |
Professional Fees
ProfessionalFees
|
18777 | usd |
CY2023Q3 | us-gaap |
Professional Fees
ProfessionalFees
|
34749 | usd |
us-gaap |
Professional Fees
ProfessionalFees
|
33521 | usd | |
us-gaap |
Professional Fees
ProfessionalFees
|
69216 | usd | |
CY2024Q3 | us-gaap |
Costs And Expenses Related Party
CostsAndExpensesRelatedParty
|
13723 | usd |
CY2023Q3 | us-gaap |
Costs And Expenses Related Party
CostsAndExpensesRelatedParty
|
13955 | usd |
us-gaap |
Costs And Expenses Related Party
CostsAndExpensesRelatedParty
|
27404 | usd | |
us-gaap |
Costs And Expenses Related Party
CostsAndExpensesRelatedParty
|
27896 | usd | |
CY2024Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
38027 | usd |
CY2023Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
59403 | usd |
us-gaap |
Operating Expenses
OperatingExpenses
|
72893 | usd | |
us-gaap |
Operating Expenses
OperatingExpenses
|
113314 | usd | |
CY2024Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-34841 | usd |
CY2023Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-16861 | usd |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-54390 | usd | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-49031 | usd | |
CY2024Q3 | us-gaap |
Other Nonoperating Expense
OtherNonoperatingExpense
|
8323 | usd |
CY2023Q3 | us-gaap |
Other Nonoperating Expense
OtherNonoperatingExpense
|
8118 | usd |
us-gaap |
Other Nonoperating Expense
OtherNonoperatingExpense
|
16721 | usd | |
us-gaap |
Other Nonoperating Expense
OtherNonoperatingExpense
|
16094 | usd | |
CY2024Q3 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
11196 | usd |
CY2023Q3 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
-16461 | usd |
us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
3551 | usd | |
us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
-2725 | usd | |
CY2024Q3 | us-gaap |
Other Income
OtherIncome
|
0 | usd |
CY2023Q3 | us-gaap |
Other Income
OtherIncome
|
0 | usd |
us-gaap |
Other Income
OtherIncome
|
0 | usd | |
us-gaap |
Other Income
OtherIncome
|
643 | usd | |
CY2024Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
2873 | usd |
CY2023Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-24579 | usd |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-13170 | usd | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-18176 | usd | |
CY2024Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | usd |
CY2023Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | usd |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | usd | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | usd | |
CY2024Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-31968 | usd |
CY2023Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-41440 | usd |
us-gaap |
Profit Loss
ProfitLoss
|
-67560 | usd | |
us-gaap |
Profit Loss
ProfitLoss
|
-67207 | usd | |
CY2024Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-31968 | usd |
CY2023Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-41440 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-67560 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-67207 | usd | |
CY2024Q3 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-26139 | usd |
CY2023Q3 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
36637 | usd |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-7754 | usd | |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-1134 | usd | |
CY2024Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-58107 | usd |
CY2023Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-4803 | usd |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-75314 | usd | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-68341 | usd | |
CY2024Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.00 | |
CY2023Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.00 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.00 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.00 | ||
CY2024Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
67946513 | shares |
CY2023Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
67946513 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
67946513 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
67946513 | shares | |
CY2024Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1832691 | usd |
CY2024Q2 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
18385 | usd |
CY2024Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-35592 | usd |
CY2024Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1849898 | usd |
CY2024Q3 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-26139 | usd |
CY2024Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-31968 | usd |
CY2024Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1908005 | usd |
CY2023Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1687077 | usd |
CY2023Q2 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-37771 | usd |
CY2023Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-25766 | usd |
CY2023Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1750614 | usd |
CY2023Q3 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
36637 | usd |
CY2023Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-41440 | usd |
CY2023Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1755417 | usd |
us-gaap |
Profit Loss
ProfitLoss
|
-67560 | usd | |
us-gaap |
Profit Loss
ProfitLoss
|
-67207 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-11708 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
12131 | usd | |
us-gaap |
Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
|
172 | usd | |
us-gaap |
Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
|
-1890 | usd | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
0 | usd | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
3937 | usd | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-11599 | usd | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
46356 | usd | |
ptos |
Increase Decrease In Accrued Interest
IncreaseDecreaseInAccruedInterest
|
15533 | usd | |
ptos |
Increase Decrease In Accrued Interest
IncreaseDecreaseInAccruedInterest
|
12168 | usd | |
ptos |
Increase Decrease In Management Fees Payables
IncreaseDecreaseInManagementFeesPayables
|
27404 | usd | |
ptos |
Increase Decrease In Management Fees Payables
IncreaseDecreaseInManagementFeesPayables
|
27896 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-24686 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
5035 | usd | |
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
51666 | usd | |
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
43323 | usd | |
us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
25194 | usd | |
us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
28787 | usd | |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
0 | usd | |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
54391 | usd | |
ptos |
Proceeds From Issuance Of Promissory Notes
ProceedsFromIssuanceOfPromissoryNotes
|
0 | usd | |
ptos |
Proceeds From Issuance Of Promissory Notes
ProceedsFromIssuanceOfPromissoryNotes
|
63332 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
26472 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
23477 | usd | |
us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
-1765 | usd | |
us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
-760 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
22 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
27752 | usd | |
CY2024Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
213 | usd |
CY2023Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
7644 | usd |
CY2024Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
235 | usd |
CY2023Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
35396 | usd |
us-gaap |
Interest Paid Net
InterestPaidNet
|
0 | usd | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
0 | usd | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | usd | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | usd | |
CY2024Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-8177849 | usd |
us-gaap |
Reclassifications
Reclassifications
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">Certain amounts from prior period have been reclassified to conform to the current period presentation. These reclassifications had no impact on reported operating and net loss.</p> | ||
us-gaap |
Use Of Estimates
UseOfEstimates
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date the financial statements and the reported amount of revenues and expenses during the reporting period. Actual results could differ from those estimates.</p> | ||
CY2024Q3 | us-gaap |
Asset Acquisition Contingent Consideration Liability
AssetAcquisitionContingentConsiderationLiability
|
80521 | usd |
CY2024Q1 | us-gaap |
Asset Acquisition Contingent Consideration Liability
AssetAcquisitionContingentConsiderationLiability
|
87086 | usd |
CY2024Q3 | us-gaap |
Goodwill
Goodwill
|
90254 | usd |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1833333 | shares | |
us-gaap |
Proceeds From Repayments Of Notes Payable
ProceedsFromRepaymentsOfNotesPayable
|
0 | usd | |
us-gaap |
Proceeds From Repayments Of Notes Payable
ProceedsFromRepaymentsOfNotesPayable
|
14187 | usd | |
CY2024Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
67946513 | shares |