2023 Q4 Form 10-K Financial Statement
#000165495424004626 Filed on April 15, 2024
Income Statement
Concept | 2023 Q4 | 2023 | 2022 |
---|---|---|---|
Revenue | $750.00 | $752.00 | $0.00 |
YoY Change | |||
Cost Of Revenue | |||
YoY Change | |||
Gross Profit | |||
YoY Change | |||
Gross Profit Margin | |||
Selling, General & Admin | $212.1K | $921.6K | |
YoY Change | |||
% of Gross Profit | |||
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | |||
YoY Change | |||
% of Gross Profit | |||
Operating Expenses | $212.1K | $921.6K | $3.166M |
YoY Change | -70.89% | ||
Operating Profit | -$920.8K | -$3.166M | |
YoY Change | -70.91% | ||
Interest Expense | -$263.9K | $56.77K | $64.14K |
YoY Change | -11.5% | ||
% of Operating Profit | |||
Other Income/Expense, Net | -$639.9K | $1.935M | |
YoY Change | -133.06% | ||
Pretax Income | -$475.1K | -$1.561M | |
YoY Change | |||
Income Tax | $0.00 | $0.00 | |
% Of Pretax Income | |||
Net Earnings | -$475.1K | -$1.561M | -$1.230M |
YoY Change | 26.85% | ||
Net Earnings / Revenue | -63346.67% | -207537.63% | |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | $0.00 | $0.00 | |
COMMON SHARES | |||
Basic Shares Outstanding | 1.316B shares | ||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2023 Q4 | 2023 | 2022 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $7.270K | $7.270K | $2.350K |
YoY Change | 209.36% | -31.88% | |
Cash & Equivalents | $7.269K | ||
Short-Term Investments | |||
Other Short-Term Assets | $0.00 | $0.00 | $6.000K |
YoY Change | -100.0% | ||
Inventory | |||
Prepaid Expenses | |||
Receivables | $300.0K | $300.0K | $300.0K |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $307.3K | $307.3K | $308.4K |
YoY Change | -0.35% | -0.35% | 8837.68% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | |||
YoY Change | |||
Goodwill | $64.19K | ||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $64.19K | $64.19K | $0.00 |
YoY Change | |||
TOTAL ASSETS | |||
Total Short-Term Assets | $307.3K | $307.3K | $308.4K |
Total Long-Term Assets | $64.19K | $64.19K | $0.00 |
Total Assets | $371.5K | $371.5K | $308.4K |
YoY Change | 20.47% | 20.47% | 8837.68% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $87.89K | $87.89K | $30.04K |
YoY Change | 192.58% | 114.57% | |
Accrued Expenses | $1.951M | $1.951M | $926.8K |
YoY Change | 110.54% | 85.6% | |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $868.7K | $868.7K | $1.170M |
YoY Change | -25.78% | 11.56% | |
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $3.701M | $3.701M | $2.664M |
YoY Change | 38.92% | 38.92% | -29.5% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $0.00 | $0.00 | $0.00 |
YoY Change | |||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $3.701M | $3.701M | $2.664M |
Total Long-Term Liabilities | $0.00 | $0.00 | $0.00 |
Total Liabilities | $3.701M | $3.701M | $2.664M |
YoY Change | 38.92% | 38.92% | -29.5% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$17.56M | ||
YoY Change | 9.75% | ||
Common Stock | $1.380M | ||
YoY Change | 43.37% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | -$3.329M | -$3.329M | -$2.355M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $371.5K | $371.5K | $308.4K |
YoY Change | 20.47% | 20.47% | 8837.68% |
Cashflow Statement
Concept | 2023 Q4 | 2023 | 2022 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$475.1K | -$1.561M | -$1.230M |
YoY Change | 26.85% | ||
Depreciation, Depletion And Amortization | |||
YoY Change | |||
Cash From Operating Activities | -$61.17K | -$188.8K | -$189.3K |
YoY Change | -0.26% | 225.62% | |
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 | 50.52K | $193.7K | $188.2K |
YoY Change | 2.94% | 207.2% | |
NET CHANGE | |||
Cash From Operating Activities | -61.17K | -$188.8K | -$189.3K |
Cash From Investing Activities | 0.000 | $0.00 | $0.00 |
Cash From Financing Activities | 50.52K | $193.7K | $188.2K |
Net Change In Cash | -10.65K | $4.919K | -$1.095K |
YoY Change | -549.22% | -134.98% | |
FREE CASH FLOW | |||
Cash From Operating Activities | -$61.17K | -$188.8K | -$189.3K |
Capital Expenditures | |||
Free Cash Flow | |||
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2023 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001497230 | |
CY2023 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2023 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2023 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
FY | |
CY2023 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2023 | |
CY2023 | dei |
Document Fin Stmt Error Correction Flag
DocumentFinStmtErrorCorrectionFlag
|
false | |
CY2023 | dei |
Trading Symbol
TradingSymbol
|
SMCE | |
CY2022Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2022Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
3000000000 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
1379960743 | shares |
CY2022Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
962535830 | shares |
CY2023 | dei |
Document Type
DocumentType
|
10-K | |
CY2023 | dei |
Document Annual Report
DocumentAnnualReport
|
true | |
CY2023 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2023-12-31 | |
CY2023 | dei |
Document Transition Report
DocumentTransitionReport
|
false | |
CY2023 | dei |
Entity File Number
EntityFileNumber
|
000-56558 | |
CY2023 | dei |
Entity Registrant Name
EntityRegistrantName
|
SMC ENTERTAINMENT, INC. | |
CY2023 | dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
NV | |
CY2023 | dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
20-0108910 | |
CY2023 | dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
9170 Glades | |
CY2023 | dei |
Entity Address Address Line2
EntityAddressAddressLine2
|
Road Suite 150 | |
CY2023 | dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Boca Raton | |
CY2023 | dei |
Entity Address State Or Province
EntityAddressStateOrProvince
|
FL | |
CY2023 | dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
33434 | |
CY2023 | dei |
City Area Code
CityAreaCode
|
360 | |
CY2023 | dei |
Local Phone Number
LocalPhoneNumber
|
820-5973 | |
CY2023 | dei |
Security12g Title
Security12gTitle
|
Common Stock Par Value $0.001 | |
CY2023 | dei |
Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
|
No | |
CY2023 | dei |
Entity Voluntary Filers
EntityVoluntaryFilers
|
No | |
CY2023 | dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | |
CY2023 | dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | |
CY2023 | dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | |
CY2023 | dei |
Entity Small Business
EntitySmallBusiness
|
true | |
CY2023 | dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
true | |
CY2023 | dei |
Entity Ex Transition Period
EntityExTransitionPeriod
|
false | |
CY2023 | dei |
Entity Shell Company
EntityShellCompany
|
false | |
CY2023Q2 | dei |
Entity Public Float
EntityPublicFloat
|
841180 | usd |
CY2023Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
1473960743 | shares |
CY2023 | dei |
Auditor Firm
AuditorFirmId
|
5968 | |
CY2023 | dei |
Auditor Name
AuditorName
|
OLAYINKA OYEBOLA & CO. | |
CY2023 | dei |
Auditor Location
AuditorLocation
|
Lagos, Nigeria | |
CY2023Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
7269 | usd |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
2350 | usd |
CY2023Q4 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
300000 | usd |
CY2022Q4 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
300000 | usd |
CY2023Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
0 | usd |
CY2022Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
6000 | usd |
CY2023Q4 | us-gaap |
Assets Current
AssetsCurrent
|
307269 | usd |
CY2022Q4 | us-gaap |
Assets Current
AssetsCurrent
|
308350 | usd |
CY2023Q4 | us-gaap |
Goodwill
Goodwill
|
64194 | usd |
CY2022Q4 | us-gaap |
Goodwill
Goodwill
|
0 | usd |
CY2023Q4 | us-gaap |
Assets
Assets
|
371463 | usd |
CY2022Q4 | us-gaap |
Assets
Assets
|
308350 | usd |
CY2023Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
87887 | usd |
CY2022Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
30044 | usd |
CY2023Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
1486335 | usd |
CY2022Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
926835 | usd |
CY2023Q4 | smc |
Due To Related Parties
DueToRelatedParties
|
22394 | usd |
CY2022Q4 | smc |
Due To Related Parties
DueToRelatedParties
|
15625 | usd |
CY2023Q4 | us-gaap |
Convertible Notes Payable Current
ConvertibleNotesPayableCurrent
|
846269 | usd |
CY2022Q4 | us-gaap |
Convertible Notes Payable Current
ConvertibleNotesPayableCurrent
|
682017 | usd |
CY2023Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
465064 | usd |
CY2022Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
472789 | usd |
CY2023Q4 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
792575 | usd |
CY2022Q4 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
536398 | usd |
CY2023Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
3700524 | usd |
CY2022Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2663708 | usd |
CY2023Q4 | us-gaap |
Liabilities
Liabilities
|
3700524 | usd |
CY2022Q4 | us-gaap |
Liabilities
Liabilities
|
2663708 | usd |
CY2023Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2023Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
3000000000 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
1379960743 | shares |
CY2022Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
962535830 | shares |
CY2023Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
1379961 | usd |
CY2022Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
962536 | usd |
CY2023Q4 | smc |
Discount For Series B Preferred Stock
DiscountForSeriesBPreferredStock
|
-24967500 | usd |
CY2022Q4 | smc |
Discount For Series B Preferred Stock
DiscountForSeriesBPreferredStock
|
0 | usd |
CY2023Q4 | smc |
Common Stock To Be Issued
CommonStockToBeIssued
|
22000 | usd |
CY2022Q4 | smc |
Common Stock To Be Issued
CommonStockToBeIssued
|
23500 | usd |
CY2023Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
12796175 | usd |
CY2022Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
12657620 | usd |
CY2023Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-17560687 | usd |
CY2022Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-16000004 | usd |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-3329061 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-2355358 | usd |
CY2023Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
371463 | usd |
CY2022Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
308350 | usd |
CY2023 | us-gaap |
Revenues
Revenues
|
752 | usd |
CY2022 | us-gaap |
Revenues
Revenues
|
0 | usd |
CY2023 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
244069 | usd |
CY2022 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
229258 | usd |
CY2023 | smc |
Compensation Expense Related Party
CompensationExpenseRelatedParty
|
677500 | usd |
CY2022 | smc |
Compensation Expense Related Party
CompensationExpenseRelatedParty
|
2936475 | usd |
CY2023 | us-gaap |
Operating Expenses
OperatingExpenses
|
921569 | usd |
CY2022 | us-gaap |
Operating Expenses
OperatingExpenses
|
3165733 | usd |
CY2023 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-920817 | usd |
CY2022 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-3165733 | usd |
CY2023 | us-gaap |
Interest Expense
InterestExpense
|
56770 | usd |
CY2022 | us-gaap |
Interest Expense
InterestExpense
|
64144 | usd |
CY2023 | smc |
Gain On Conversion Of Debt
GainOnConversionOfDebt
|
7762 | usd |
CY2022 | smc |
Gain On Conversion Of Debt
GainOnConversionOfDebt
|
0 | usd |
CY2023 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-487543 | usd |
CY2022 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
1679582 | usd |
CY2023 | smc |
Gain Loss On Conversion Of Debt
GainLossOnConversionOfDebt
|
-103315 | usd |
CY2022 | smc |
Gain Loss On Conversion Of Debt
GainLossOnConversionOfDebt
|
0 | usd |
CY2023 | us-gaap |
Other Income
OtherIncome
|
0 | usd |
CY2022 | us-gaap |
Other Income
OtherIncome
|
320000 | usd |
CY2023 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-639866 | usd |
CY2022 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
1935438 | usd |
CY2023 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1560683 | usd |
CY2022 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1230295 | usd |
CY2023 | smc |
Earning Per Share Basic And Diluted
EarningPerShareBasicAndDiluted
|
-0.00 | |
CY2022 | smc |
Earning Per Share Basic And Diluted
EarningPerShareBasicAndDiluted
|
-0.00 | |
CY2023 | smc |
Weighted Average Number Of Shares Outstanding Basic And Diluted
WeightedAverageNumberOfSharesOutstandingBasicAndDiluted
|
1179815585 | shares |
CY2022 | smc |
Weighted Average Number Of Shares Outstanding Basic And Diluted
WeightedAverageNumberOfSharesOutstandingBasicAndDiluted
|
933446931 | shares |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-3775078 | usd |
CY2022 | smc |
Common Stock Issued For Conversion Of Debt Amount
CommonStockIssuedForConversionOfDebtAmount
|
131040 | usd |
CY2022 | smc |
Common Stock Issued For Services Related Party Amount
CommonStockIssuedForServicesRelatedPartyAmount
|
2413975 | usd |
CY2022 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
105000 | usd |
CY2022 | smc |
Common Stock Cancelled Amount
CommonStockCancelledAmount
|
0 | usd |
CY2022 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1230295 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-2355358 | usd |
CY2023 | smc |
Common Stock Issued For Conversion Of Debt Amount
CommonStockIssuedForConversionOfDebtAmount
|
413480 | usd |
CY2023 | smc |
Common Stock Issued For Services Related Party Amount
CommonStockIssuedForServicesRelatedPartyAmount
|
103500 | usd |
CY2023 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
37500 | usd |
CY2023 | us-gaap |
Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
|
32500 | usd |
CY2023 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1560683 | usd |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-3329061 | usd |
CY2023 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1560683 | usd |
CY2022 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1230295 | usd |
CY2023 | smc |
Stock Issued During Common Stock Issued For Services Related Party
StockIssuedDuringCommonStockIssuedForServicesRelatedParty
|
116500 | usd |
CY2022 | smc |
Stock Issued During Common Stock Issued For Services Related Party
StockIssuedDuringCommonStockIssuedForServicesRelatedParty
|
2413975 | usd |
CY2023 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
37500 | usd |
CY2022 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
105000 | usd |
CY2023 | smc |
Gain Loss Change In Fair Value Of Derivative
GainLossChangeInFairValueOfDerivative
|
487543 | usd |
CY2022 | smc |
Gain Loss Change In Fair Value Of Derivative
GainLossChangeInFairValueOfDerivative
|
-1679582 | usd |
CY2023 | smc |
Gains On Conversion Of Debt
GainsOnConversionOfDebt
|
-7762 | usd |
CY2022 | smc |
Gains On Conversion Of Debt
GainsOnConversionOfDebt
|
0 | usd |
CY2023 | smc |
Loss On Conversions Of Debt
LossOnConversionsOfDebt
|
103315 | usd |
CY2022 | smc |
Loss On Conversions Of Debt
LossOnConversionsOfDebt
|
0 | usd |
CY2023 | us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
0 | usd |
CY2022 | us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
4600 | usd |
CY2023 | us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
0 | usd |
CY2022 | us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
300000 | usd |
CY2023 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
6000 | usd |
CY2022 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-6000 | usd |
CY2023 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-875 | usd |
CY2022 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
16044 | usd |
CY2023 | us-gaap |
Increase Decrease In Accrued Interest Receivable Net
IncreaseDecreaseInAccruedInterestReceivableNet
|
84199 | usd |
CY2022 | us-gaap |
Increase Decrease In Accrued Interest Receivable Net
IncreaseDecreaseInAccruedInterestReceivableNet
|
59545 | usd |
CY2023 | smc |
Increase Decrease Accrued Compensation Releted Party
IncreaseDecreaseAccruedCompensationReletedParty
|
545500 | usd |
CY2022 | smc |
Increase Decrease Accrued Compensation Releted Party
IncreaseDecreaseAccruedCompensationReletedParty
|
427460 | usd |
CY2023 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-188763 | usd |
CY2022 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-189253 | usd |
CY2023 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
0 | usd |
CY2022 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
0 | usd |
CY2023 | smc |
Cash Overdraft Assumed With Acquisition
CashOverdraftAssumedWithAcquisition
|
425 | usd |
CY2022 | smc |
Cash Overdraft Assumed With Acquisition
CashOverdraftAssumedWithAcquisition
|
0 | usd |
CY2023 | us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
5000 | usd |
CY2022 | us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
0 | usd |
CY2023 | us-gaap |
Proceeds From Short Term Debt
ProceedsFromShortTermDebt
|
189107 | usd |
CY2022 | us-gaap |
Proceeds From Short Term Debt
ProceedsFromShortTermDebt
|
188158 | usd |
CY2023 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
193682 | usd |
CY2022 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
188158 | usd |
CY2023 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
4919 | usd |
CY2022 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-1095 | usd |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
2350 | usd |
CY2021Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
3445 | usd |
CY2023Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
7269 | usd |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
2350 | usd |
CY2023 | us-gaap |
Interest Paid Net
InterestPaidNet
|
0 | usd |
CY2022 | us-gaap |
Interest Paid Net
InterestPaidNet
|
0 | usd |
CY2023 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | usd |
CY2022 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | usd |
CY2023 | smc |
Debt Converted To Common Stock
DebtConvertedToCommonStock
|
86560 | usd |
CY2022 | smc |
Debt Converted To Common Stock
DebtConvertedToCommonStock
|
0 | usd |
CY2023Q4 | us-gaap |
Convertible Debt
ConvertibleDebt
|
846269 | usd |
CY2022Q4 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
536399 | usd |
CY2023 | us-gaap |
Increase Decrease In Derivative Liabilities
IncreaseDecreaseInDerivativeLiabilities
|
-231367 | usd |
CY2023 | smc |
Gain Loss On Derivative Gain Due To Mark To Market Adjustment
GainLossOnDerivativeGainDueToMarkToMarketAdjustment
|
487543 | usd |
CY2023Q4 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
792575 | usd |
CY2023Q4 | smc |
Note Noncurrent
NoteNoncurrent
|
231641 | usd |
CY2022Q4 | us-gaap |
Convertible Debt
ConvertibleDebt
|
682377 | usd |
CY2023 | us-gaap |
Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
|
200606 | usd |
CY2023 | us-gaap |
Repayments Of Convertible Debt
RepaymentsOfConvertibleDebt
|
36714 | usd |
CY2021Q4 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
2215981 | usd |
CY2022 | smc |
Gain Loss On Derivative Gain Due To Mark To Market Adjustment
GainLossOnDerivativeGainDueToMarkToMarketAdjustment
|
-1679582 | usd |
CY2022 | us-gaap |
Conversion Of Stock Amount Converted1
ConversionOfStockAmountConverted1
|
131040 | usd |
CY2022 | us-gaap |
Conversion Of Stock Shares Converted1
ConversionOfStockSharesConverted1
|
72000000 | shares |
CY2023 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.21 | pure |
CY2023 | us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
325000 | usd |
CY2022 | us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
258000 | usd |
CY2023 | us-gaap |
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
-325000 | usd |
CY2022 | us-gaap |
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
-258000 | usd |
CY2023 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | usd |
CY2022 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | usd |
CY2023Q4 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
|
3685000 | usd |
CY2022Q4 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
|
3360000 | usd |
CY2023Q4 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
3685000 | usd |
CY2022Q4 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
3360000 | usd |
CY2023Q4 | us-gaap |
Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
|
0 | usd |
CY2022Q4 | us-gaap |
Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
|
0 | usd |
CY2023Q4 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
|
3685000 | usd |