2024 Q2 Form 10-Q Financial Statement
#000165495424006185 Filed on May 14, 2024
Income Statement
Concept | 2024 Q2 | 2024 Q1 | 2023 Q1 |
---|---|---|---|
Revenue | |||
YoY Change | |||
Cost Of Revenue | |||
YoY Change | |||
Gross Profit | |||
YoY Change | |||
Gross Profit Margin | |||
Selling, General & Admin | |||
YoY Change | |||
% of Gross Profit | |||
Research & Development | $30.00K | ||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | |||
YoY Change | |||
% of Gross Profit | |||
Operating Expenses | $488.1K | $204.9K | $186.6K |
YoY Change | 106.27% | 9.78% | |
Operating Profit | -$488.1K | -$204.9K | -$186.6K |
YoY Change | 106.27% | 9.78% | |
Interest Expense | $52.31K | $15.75K | $7.956K |
YoY Change | 856.34% | 97.98% | |
% of Operating Profit | |||
Other Income/Expense, Net | -$14.13M | $360.7K | -$244.3K |
YoY Change | 11435.21% | -247.66% | |
Pretax Income | |||
YoY Change | |||
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | -$14.62M | $155.8K | -$430.9K |
YoY Change | 1338.81% | -136.16% | -64.64% |
Net Earnings / Revenue | |||
Basic Earnings Per Share | |||
Diluted Earnings Per Share | |||
COMMON SHARES | |||
Basic Shares Outstanding | 1.474B shares | 1.316B shares | |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2024 Q2 | 2024 Q1 | 2023 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $1.420K | $4.220K | |
YoY Change | -96.54% | ||
Cash & Equivalents | $1.418K | $4.222K | $2.350K |
Short-Term Investments | |||
Other Short-Term Assets | |||
YoY Change | |||
Inventory | |||
Prepaid Expenses | |||
Receivables | $0.00 | $300.0K | |
Other Receivables | $0.00 | $0.00 | |
Total Short-Term Assets | $1.418K | $304.2K | |
YoY Change | -99.58% | ||
LONG-TERM ASSETS | |||
Property, Plant & Equipment | |||
YoY Change | |||
Goodwill | $64.19K | $64.19K | |
YoY Change | 0.0% | ||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $0.00 | ||
YoY Change | |||
Total Long-Term Assets | $93.79K | $64.19K | |
YoY Change | 46.11% | ||
TOTAL ASSETS | |||
Total Short-Term Assets | $1.418K | $304.2K | |
Total Long-Term Assets | $93.79K | $64.19K | |
Total Assets | $95.21K | $368.4K | |
YoY Change | -76.51% | ||
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $78.22K | $88.72K | |
YoY Change | -17.56% | ||
Accrued Expenses | $1.769K | $969.9K | |
YoY Change | -99.85% | ||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $10.05M | $1.990M | |
YoY Change | 719.54% | ||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $17.23M | $3.465M | |
YoY Change | 441.57% | ||
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | |
YoY Change | |||
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $0.00 | $0.00 | |
YoY Change | |||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $17.23M | $3.465M | |
Total Long-Term Liabilities | $0.00 | $0.00 | |
Total Liabilities | $17.23M | $3.465M | |
YoY Change | 441.57% | ||
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$32.02M | -$17.40M | |
YoY Change | 90.73% | ||
Common Stock | $1.353M | $1.474M | |
YoY Change | 16.43% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | -$17.13M | -$3.096M | -$2.616M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $95.21K | $368.4K | |
YoY Change | -76.51% |
Cashflow Statement
Concept | 2024 Q2 | 2024 Q1 | 2023 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$14.62M | $155.8K | -$430.9K |
YoY Change | 1338.81% | -136.16% | -64.64% |
Depreciation, Depletion And Amortization | |||
YoY Change | |||
Cash From Operating Activities | -$68.58K | -$13.00K | -$13.31K |
YoY Change | -3.65% | -2.34% | |
INVESTING ACTIVITIES | |||
Capital Expenditures | |||
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | $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 | 65.78K | $9.954K | $13.31K |
YoY Change | -40.16% | -25.23% | |
NET CHANGE | |||
Cash From Operating Activities | -68.58K | -$13.00K | -$13.31K |
Cash From Investing Activities | $0.00 | $0.00 | |
Cash From Financing Activities | 65.78K | $9.954K | $13.31K |
Net Change In Cash | -2.800K | -$3.047K | $0.00 |
YoY Change | -107.23% | ||
FREE CASH FLOW | |||
Cash From Operating Activities | -$68.58K | -$13.00K | -$13.31K |
Capital Expenditures | |||
Free Cash Flow | |||
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2024Q1 | 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 accounting principles generally accepted in the United States of America (“U.S. GAAP”) requires the Company to make estimates and judgments that affect the reported amounts of assets and liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities. These estimates and judgments are based on historical information, information that is currently available to the Company and on various other assumptions that the Company believes to be reasonable under the circumstances. Significant estimates include the fair value for derivatives. Actual results could differ from those estimates.</p> | |
CY2024Q1 | us-gaap |
Concentration Risk Credit Risk
ConcentrationRiskCreditRisk
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">We maintain our cash in bank deposit accounts, the balances of which at times may exceed federally insured limits. We continually monitor our banking relationships and consequently have not experienced any losses in our accounts. At times, such deposits may be in excess of the Federal Deposit Insurance Corporation insurable amount (“FDIC”).</p> | |
CY2024Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001497230 | |
CY2024Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2024Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2024Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2024Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2024 | |
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 |
CY2023Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
1379960743 | shares |
CY2024Q1 | dei |
Document Type
DocumentType
|
10-Q | |
CY2024Q1 | dei |
Document Quarterly Report
DocumentQuarterlyReport
|
true | |
CY2024Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2024-03-31 | |
CY2024Q1 | dei |
Document Transition Report
DocumentTransitionReport
|
false | |
CY2024Q1 | dei |
Entity File Number
EntityFileNumber
|
000-56558 | |
CY2024Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
SMC Entertainment, Inc. | |
CY2024Q1 | dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
NV | |
CY2024Q1 | dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
59170 Glades | |
CY2024Q1 | dei |
Entity Address Address Line2
EntityAddressAddressLine2
|
Road Suite 150 | |
CY2024Q1 | dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Boca Raton | |
CY2024Q1 | dei |
Entity Address State Or Province
EntityAddressStateOrProvince
|
FL | |
CY2024Q1 | dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
33434 | |
CY2024Q1 | dei |
City Area Code
CityAreaCode
|
360 | |
CY2024Q1 | dei |
Local Phone Number
LocalPhoneNumber
|
820-5973 | |
CY2024Q1 | dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | |
CY2024Q1 | dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | |
CY2024Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | |
CY2024Q1 | dei |
Entity Small Business
EntitySmallBusiness
|
true | |
CY2024Q1 | dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
false | |
CY2024Q1 | dei |
Entity Shell Company
EntityShellCompany
|
false | |
CY2024Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
1473960743 | shares |
CY2024Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
4222 | usd |
CY2023Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
7269 | usd |
CY2024Q1 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
300000 | usd |
CY2023Q4 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
300000 | usd |
CY2024Q1 | us-gaap |
Assets Current
AssetsCurrent
|
304222 | usd |
CY2023Q4 | us-gaap |
Assets Current
AssetsCurrent
|
307269 | usd |
CY2024Q1 | us-gaap |
Goodwill
Goodwill
|
64194 | usd |
CY2023Q4 | us-gaap |
Goodwill
Goodwill
|
64194 | usd |
CY2024Q1 | us-gaap |
Assets
Assets
|
368416 | usd |
CY2023Q4 | us-gaap |
Assets
Assets
|
371463 | usd |
CY2024Q1 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
88719 | usd |
CY2023Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
87887 | usd |
CY2024Q1 | smc |
Accrued Compensation
AccruedCompensation
|
489125 | usd |
CY2023Q4 | smc |
Accrued Compensation
AccruedCompensation
|
1486335 | usd |
CY2024Q1 | smc |
Due To Related Parties
DueToRelatedParties
|
22430 | usd |
CY2023Q4 | smc |
Due To Related Parties
DueToRelatedParties
|
22394 | usd |
CY2024Q1 | smc |
Notes Payable Related Parties Current
NotesPayableRelatedPartiesCurrent
|
1111460 | usd |
CY2023Q4 | smc |
Notes Payable Related Parties Current
NotesPayableRelatedPartiesCurrent
|
0 | usd |
CY2024Q1 | us-gaap |
Convertible Notes Payable Current
ConvertibleNotesPayableCurrent
|
856187 | usd |
CY2023Q4 | us-gaap |
Convertible Notes Payable Current
ConvertibleNotesPayableCurrent
|
846269 | usd |
CY2024Q1 | us-gaap |
Deposit Liabilities Accrued Interest
DepositLiabilitiesAccruedInterest
|
480815 | usd |
CY2023Q4 | us-gaap |
Deposit Liabilities Accrued Interest
DepositLiabilitiesAccruedInterest
|
465064 | usd |
CY2024Q1 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
416128 | usd |
CY2023Q4 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
792575 | usd |
CY2024Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
3464864 | usd |
CY2023Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
3700524 | usd |
CY2024Q1 | us-gaap |
Liabilities
Liabilities
|
3464864 | usd |
CY2023Q4 | us-gaap |
Liabilities
Liabilities
|
3700524 | usd |
CY2024Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2024Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
3000000000 | shares |
CY2024Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
1379960743 | shares |
CY2024Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
1379960743 | shares |
CY2024Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
1473961 | usd |
CY2023Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
1379961 | usd |
CY2024Q1 | smc |
Discount For Series B Preferred Stock
DiscountForSeriesBPreferredStock
|
-24967500 | usd |
CY2023Q4 | smc |
Discount For Series B Preferred Stock
DiscountForSeriesBPreferredStock
|
-24967500 | usd |
CY2024Q1 | smc |
Common Stock To Be Issued
CommonStockToBeIssued
|
0 | usd |
CY2023Q4 | smc |
Common Stock To Be Issued
CommonStockToBeIssued
|
22000 | usd |
CY2024Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
12800975 | usd |
CY2023Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
12796175 | usd |
CY2024Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-17404874 | usd |
CY2023Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-17560687 | usd |
CY2024Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-3096448 | usd |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-3329061 | usd |
CY2024Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
368416 | usd |
CY2023Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
371463 | usd |
CY2024Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
87083 | usd |
CY2023Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
42275 | usd |
CY2024Q1 | smc |
Compensation Expense Related Party
CompensationExpenseRelatedParty
|
117800 | usd |
CY2023Q1 | smc |
Compensation Expense Related Party
CompensationExpenseRelatedParty
|
144350 | usd |
CY2024Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
204883 | usd |
CY2023Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
186625 | usd |
CY2024Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-204883 | usd |
CY2023Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-186625 | usd |
CY2024Q1 | us-gaap |
Interest Expense
InterestExpense
|
15751 | usd |
CY2023Q1 | us-gaap |
Interest Expense
InterestExpense
|
7956 | usd |
CY2024Q1 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
376447 | usd |
CY2023Q1 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-236326 | usd |
CY2024Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
360696 | usd |
CY2023Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-244282 | usd |
CY2024Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
155813 | usd |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-430907 | usd |
CY2024Q1 | smc |
Net Loss Per Share Basic And Diluted
NetLossPerShareBasicAndDiluted
|
0.00 | |
CY2023Q1 | smc |
Net Loss Per Share Basic And Diluted
NetLossPerShareBasicAndDiluted
|
-0.00 | |
CY2024Q1 | smc |
Weighted Average Shares Outstanding Basic And Diluted
WeightedAverageSharesOutstandingBasicAndDiluted
|
1425718985 | shares |
CY2023Q1 | smc |
Weighted Average Shares Outstanding Basic And Diluted
WeightedAverageSharesOutstandingBasicAndDiluted
|
1002634067 | shares |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-3329061 | usd |
CY2024Q1 | smc |
Common Stock Issued For Services Related Party Amount
CommonStockIssuedForServicesRelatedPartyAmount
|
1800 | usd |
CY2024Q1 | smc |
Common Stock Issued For Services Amount
CommonStockIssuedForServicesAmount
|
75000 | usd |
CY2024Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
155813 | usd |
CY2024Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-3096448 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-2355358 | usd |
CY2023Q1 | smc |
Common Stock Issued For Conversion Of Debt Amount
CommonStockIssuedForConversionOfDebtAmount
|
158639 | usd |
CY2023Q1 | smc |
Common Stock Issued For Services Related Party
CommonStockIssuedForServicesRelatedParty
|
4350 | usd |
CY2023Q1 | smc |
Common Stock Issued For Services Amount
CommonStockIssuedForServicesAmount
|
15000 | usd |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-430907 | usd |
CY2023Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-2608276 | usd |
CY2024Q1 | us-gaap |
Profit Loss
ProfitLoss
|
155813 | usd |
CY2023Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-430907 | usd |
CY2024Q1 | smc |
Stock Issued During Common Stock Issued For Services Related Party
StockIssuedDuringCommonStockIssuedForServicesRelatedParty
|
1800 | usd |
CY2023Q1 | smc |
Stock Issued During Common Stock Issued For Services Related Party
StockIssuedDuringCommonStockIssuedForServicesRelatedParty
|
4350 | usd |
CY2024Q1 | smc |
Common Stock Issued For Services
CommonStockIssuedForServices
|
75000 | usd |
CY2023Q1 | smc |
Common Stock Issued For Services
CommonStockIssuedForServices
|
15000 | usd |
CY2024Q1 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
376447 | usd |
CY2023Q1 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-236326 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
832 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
13962 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Accrued Interest Receivable Net
IncreaseDecreaseInAccruedInterestReceivableNet
|
15751 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Accrued Interest Receivable Net
IncreaseDecreaseInAccruedInterestReceivableNet
|
7957 | usd |
CY2024Q1 | smc |
Increase Decrease Accrued Compensation Releted Party
IncreaseDecreaseAccruedCompensationReletedParty
|
114250 | usd |
CY2023Q1 | smc |
Increase Decrease Accrued Compensation Releted Party
IncreaseDecreaseAccruedCompensationReletedParty
|
140000 | usd |
CY2024Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-13001 | usd |
CY2023Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-13312 | usd |
CY2024Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
0 | usd |
CY2023Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
0 | usd |
CY2024Q1 | us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
36 | usd |
CY2023Q1 | us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
0 | usd |
CY2024Q1 | us-gaap |
Proceeds From Short Term Debt
ProceedsFromShortTermDebt
|
9918 | usd |
CY2023Q1 | us-gaap |
Proceeds From Short Term Debt
ProceedsFromShortTermDebt
|
13312 | usd |
CY2024Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
9954 | usd |
CY2023Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
13312 | usd |
CY2024Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-3047 | usd |
CY2023Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
0 | 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 |
CY2024Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
4222 | usd |
CY2023Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
2350 | usd |
CY2024Q1 | us-gaap |
Interest Paid Net
InterestPaidNet
|
0 | usd |
CY2023Q1 | us-gaap |
Interest Paid Net
InterestPaidNet
|
0 | usd |
CY2024Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | usd |
CY2023Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | usd |
CY2024Q1 | us-gaap |
Derivatives Reporting Of Derivative Activity
DerivativesReportingOfDerivativeActivity
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">The Company evaluates its convertible notes to determine if such instruments have derivatives or contain features that qualify as embedded derivatives. For derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair value and is then re-valued at each reporting date, with changes in the fair value reported in the statements of operations. For stock-based derivative financial instruments, the Company uses a weighted-average Black-Scholes-Merton option pricing model to value the derivative instruments at inception and on subsequent valuation dates. The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is evaluated at the end of each reporting period. </p> | |
CY2023Q4 | us-gaap |
Convertible Debt
ConvertibleDebt
|
846269 | usd |
CY2024Q1 | us-gaap |
Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
|
9918 | usd |
CY2024Q1 | us-gaap |
Repayments Of Convertible Debt
RepaymentsOfConvertibleDebt
|
0 | usd |
CY2024Q1 | us-gaap |
Convertible Debt
ConvertibleDebt
|
856187 | 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 |
CY2024Q1 | us-gaap |
Increase Decrease In Derivative Liabilities
IncreaseDecreaseInDerivativeLiabilities
|
0 | usd |
CY2024Q1 | smc |
Gain Loss On Derivative Gain Due To Mark To Market Adjustment
GainLossOnDerivativeGainDueToMarkToMarketAdjustment
|
-376447 | usd |
CY2024Q1 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
416128 | usd |