2022 Q4 Form 10-Q Financial Statement
#000171254322000170 Filed on October 24, 2022
Income Statement
Concept | 2022 Q4 | 2022 Q3 | 2022 Q2 |
---|---|---|---|
Revenue | $0.00 | $0.00 | |
YoY Change | |||
Cost Of Revenue | |||
YoY Change | |||
Gross Profit | |||
YoY Change | |||
Gross Profit Margin | |||
Selling, General & Admin | $183.1K | ||
YoY Change | |||
% of Gross Profit | |||
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $780.00 | $389.00 | |
YoY Change | |||
% of Gross Profit | |||
Operating Expenses | $88.69K | $99.43K | |
YoY Change | 17.02% | ||
Operating Profit | -$88.69K | -$99.43K | |
YoY Change | 17.02% | 191.05% | |
Interest Expense | $79.92K | $40.24K | |
YoY Change | -51.64% | -83.46% | |
% of Operating Profit | |||
Other Income/Expense, Net | -$79.92K | $40.24K | |
YoY Change | -105.04% | -98.64% | |
Pretax Income | $1.634M | -$139.7K | |
YoY Change | -95.35% | ||
Income Tax | $0.00 | $0.00 | |
% Of Pretax Income | 0.0% | ||
Net Earnings | -$168.6K | -$139.7K | |
YoY Change | -111.16% | -95.35% | |
Net Earnings / Revenue | |||
Basic Earnings Per Share | $0.00 | -$0.01 | |
Diluted Earnings Per Share | $0.00 | -$0.01 | |
COMMON SHARES | |||
Basic Shares Outstanding | 16.19M shares | 16.19M shares | |
Diluted Shares Outstanding | 292.9M shares | 16.19M shares |
Balance Sheet
Concept | 2022 Q4 | 2022 Q3 | 2022 Q2 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $780.00 | ||
YoY Change | |||
Cash & Equivalents | $784.00 | $0.00 | $353.00 |
Short-Term Investments | |||
Other Short-Term Assets | |||
YoY Change | |||
Inventory | $1.389K | $4.309K | |
Prepaid Expenses | |||
Receivables | |||
Other Receivables | |||
Total Short-Term Assets | $784.00 | $0.00 | $353.00 |
YoY Change | |||
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $1.390K | ||
YoY Change | |||
Goodwill | |||
YoY Change | |||
Intangibles | $10.37K | $10.37K | $10.37K |
YoY Change | |||
Long-Term Investments | $6.200M | ||
YoY Change | |||
Other Assets | $6.221M | $12.53K | |
YoY Change | |||
Total Long-Term Assets | $6.221M | $12.14K | $12.53K |
YoY Change | |||
TOTAL ASSETS | |||
Total Short-Term Assets | $784.00 | $0.00 | $353.00 |
Total Long-Term Assets | $6.221M | $12.14K | $12.53K |
Total Assets | $6.222M | $12.14K | $12.89K |
YoY Change | |||
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $71.32K | $55.83K | $35.41K |
YoY Change | |||
Accrued Expenses | $1.435M | ||
YoY Change | |||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $3.470M | ||
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $7.809M | $5.806M | $5.668M |
YoY Change | |||
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 | $7.809M | $5.806M | $5.668M |
Total Long-Term Liabilities | $0.00 | ||
Total Liabilities | $7.809M | $5.806M | $5.668M |
YoY Change | |||
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$16.16M | -$16.02M | -$15.88M |
YoY Change | |||
Common Stock | $75.66K | $1.621K | |
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | -$1.587M | -$5.794M | -$5.655M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $6.222M | $12.14K | $12.89K |
YoY Change |
Cashflow Statement
Concept | 2022 Q4 | 2022 Q3 | 2022 Q2 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$168.6K | -$139.7K | |
YoY Change | -111.16% | -95.35% | |
Depreciation, Depletion And Amortization | $780.00 | $389.00 | |
YoY Change | |||
Cash From Operating Activities | -$47.66K | -$26.80K | |
YoY Change | 216.09% | ||
INVESTING ACTIVITIES | |||
Capital Expenditures | |||
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$9.250K | ||
YoY Change | |||
Cash From Investing Activities | -$9.250K | $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 | 57.34K | $26.44K | |
YoY Change | 211.93% | ||
NET CHANGE | |||
Cash From Operating Activities | -47.66K | -$26.80K | |
Cash From Investing Activities | -9.250K | $0.00 | |
Cash From Financing Activities | 57.34K | $26.44K | |
Net Change In Cash | 430.0 | -$353.00 | |
YoY Change | |||
FREE CASH FLOW | |||
Cash From Operating Activities | -$47.66K | -$26.80K | |
Capital Expenditures | |||
Free Cash Flow | |||
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2022Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
353 | usd |
CY2021Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
0 | usd |
CY2022Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
0 | usd |
CY2022Q2 | us-gaap |
Assets Current
AssetsCurrent
|
353 | usd |
CY2022Q3 | us-gaap |
Assets Current
AssetsCurrent
|
0 | usd |
CY2022Q2 | us-gaap |
Inventory Gross
InventoryGross
|
2167 | usd |
CY2022Q3 | us-gaap |
Inventory Gross
InventoryGross
|
1778 | usd |
CY2022Q2 | us-gaap |
Other Assets
OtherAssets
|
12532 | usd |
CY2022Q3 | us-gaap |
Other Assets
OtherAssets
|
12143 | usd |
CY2022Q2 | us-gaap |
Assets
Assets
|
12885 | usd |
CY2022Q3 | us-gaap |
Assets
Assets
|
12143 | usd |
CY2022Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
35405 | usd |
CY2022Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
55826 | usd |
CY2022Q2 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
334180 | usd |
CY2022Q3 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
370537 | usd |
CY2022Q2 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
926217 | usd |
CY2022Q3 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
981917 | usd |
CY2022Q2 | us-gaap |
Notes And Loans Payable Current
NotesAndLoansPayableCurrent
|
1419108 | usd |
CY2022Q3 | us-gaap |
Notes And Loans Payable Current
NotesAndLoansPayableCurrent
|
1457988 | usd |
CY2022Q2 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
135551 | usd |
CY2022Q3 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
123051 | usd |
CY2022Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
5667562 | usd |
CY2022Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
5806482 | usd |
CY2022Q2 | us-gaap |
Liabilities
Liabilities
|
5667562 | usd |
CY2022Q3 | us-gaap |
Liabilities
Liabilities
|
5806482 | usd |
CY2022Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
10213431 | usd |
CY2022Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
10213431 | usd |
CY2022Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
12885 | usd |
CY2022Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
12143 | usd |
CY2022Q2 | us-gaap |
Preferred Stock Value Outstanding
PreferredStockValueOutstanding
|
0 | usd |
CY2022Q3 | us-gaap |
Preferred Stock Value Outstanding
PreferredStockValueOutstanding
|
0 | usd |
CY2022Q2 | us-gaap |
Common Stock Value Outstanding
CommonStockValueOutstanding
|
1621 | usd |
CY2022Q3 | us-gaap |
Common Stock Value Outstanding
CommonStockValueOutstanding
|
1621 | usd |
CY2022Q2 | us-gaap |
Convertible Notes Payable
ConvertibleNotesPayable
|
8460 | usd |
CY2022Q3 | us-gaap |
Convertible Notes Payable
ConvertibleNotesPayable
|
8460 | usd |
CY2022Q2 | us-gaap |
Indefinite Lived Trademarks
IndefiniteLivedTrademarks
|
10365 | usd |
CY2022Q3 | us-gaap |
Indefinite Lived Trademarks
IndefiniteLivedTrademarks
|
10365 | usd |
CY2022Q2 | TMGI |
Common Stock Payable
CommonStockPayable
|
-1 | shares |
CY2022Q3 | TMGI |
Common Stock Payable
CommonStockPayable
|
-1 | shares |
CY2022Q2 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2022Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2022Q2 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
20000000 | shares |
CY2022Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
20000000 | shares |
CY2022Q2 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
200 | shares |
CY2022Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
200 | shares |
CY2022Q2 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
200 | shares |
CY2022Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
200 | shares |
CY2022Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2022Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2022Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
10000000000 | shares |
CY2022Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
50000000000 | shares |
CY2022Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
16189732 | shares |
CY2022Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
16192332 | shares |
CY2022Q3 | dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
false | |
CY2022Q3 | dei |
Entity Small Business
EntitySmallBusiness
|
true | |
CY2022Q3 | dei |
Entity Shell Company
EntityShellCompany
|
false | |
CY2022Q3 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2022Q3 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2022 | |
CY2022Q3 | dei |
Entity File Number
EntityFileNumber
|
000-54163 | |
CY2022Q3 | dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | |
CY2022Q3 | dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
NV | |
CY2022Q3 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2022Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
16192332 | shares |
CY2022Q3 | us-gaap |
Revenues
Revenues
|
0 | usd |
CY2021Q3 | us-gaap |
Revenues
Revenues
|
0 | usd |
CY2022Q2 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Inventory
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedInventory
|
21648 | usd |
CY2022Q1 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Inventory
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedInventory
|
21648 | usd |
CY2022Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
17339 | usd |
CY2022Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
19092 | usd |
CY2022Q2 | us-gaap |
Inventory Net
InventoryNet
|
4309 | usd |
CY2022Q1 | us-gaap |
Inventory Net
InventoryNet
|
2556 | usd |
CY2022Q2 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
2817101 | usd |
CY2022Q3 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
2817101 | usd |
CY2022Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-15878189 | usd |
CY2022Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-16017851 | usd |
CY2022Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
16189732 | shares |
CY2022Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
16192332 | shares |
CY2022Q2 | us-gaap |
Bank Overdrafts
BankOverdrafts
|
0 | usd |
CY2022Q3 | us-gaap |
Bank Overdrafts
BankOverdrafts
|
62 | usd |
CY2022Q2 | us-gaap |
Notes Payable Related Parties Current And Noncurrent
NotesPayableRelatedPartiesCurrentAndNoncurrent
|
6889 | usd |
CY2022Q3 | us-gaap |
Notes Payable Related Parties Current And Noncurrent
NotesPayableRelatedPartiesCurrentAndNoncurrent
|
6889 | usd |
CY2022Q3 | us-gaap |
Salaries And Wages
SalariesAndWages
|
60000 | usd |
CY2021Q3 | us-gaap |
Salaries And Wages
SalariesAndWages
|
30000 | usd |
CY2022Q3 | us-gaap |
Professional Fees
ProfessionalFees
|
38121 | usd |
CY2021Q3 | us-gaap |
Professional Fees
ProfessionalFees
|
0 | usd |
CY2022Q2 | us-gaap |
Shares Outstanding
SharesOutstanding
|
shares | |
CY2021Q3 | us-gaap |
Shares Outstanding
SharesOutstanding
|
shares | |
CY2022Q3 | us-gaap |
Shares Outstanding
SharesOutstanding
|
shares | |
CY2022Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-5654677 | usd |
CY2021Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-6265366 | usd |
CY2022Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-5794339 | usd |
CY2022Q3 | us-gaap |
Conversion Of Stock Shares Converted1
ConversionOfStockSharesConverted1
|
shares | |
CY2022Q3 | us-gaap |
Conversion Of Stock Amount Converted1
ConversionOfStockAmountConverted1
|
usd | |
CY2022Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-139662 | usd |
CY2022Q3 | us-gaap |
Stock Issued During Period Shares Issued For Services
StockIssuedDuringPeriodSharesIssuedForServices
|
shares | |
CY2022Q3 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
usd | |
CY2022Q3 | us-gaap |
Stock Issued During Period Shares Other
StockIssuedDuringPeriodSharesOther
|
shares | |
CY2022Q3 | us-gaap |
Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
|
usd | |
CY2022Q3 | us-gaap |
Stock Issued During Period Shares Reverse Stock Splits
StockIssuedDuringPeriodSharesReverseStockSplits
|
shares | |
CY2022Q3 | dei |
Entity Registrant Name
EntityRegistrantName
|
Marquie Group, Inc. | |
CY2022Q3 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001434601 | |
CY2022Q3 | dei |
Document Type
DocumentType
|
10-Q | |
CY2022Q3 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2022-08-31 | |
CY2022Q3 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--05-31 | |
CY2022Q3 | dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | |
CY2022Q3 | dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | |
CY2022Q3 | us-gaap |
Other Selling General And Administrative Expense
OtherSellingGeneralAndAdministrativeExpense
|
1305 | usd |
CY2021Q3 | us-gaap |
Other Selling General And Administrative Expense
OtherSellingGeneralAndAdministrativeExpense
|
4161 | usd |
CY2022Q3 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
99426 | usd |
CY2021Q3 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
34161 | usd |
CY2022Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-99426 | usd |
CY2021Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-34161 | usd |
CY2022Q3 | us-gaap |
Increase Decrease In Derivative Liabilities
IncreaseDecreaseInDerivativeLiabilities
|
0 | usd |
CY2021Q3 | us-gaap |
Increase Decrease In Derivative Liabilities
IncreaseDecreaseInDerivativeLiabilities
|
1271434 | usd |
CY2022Q3 | us-gaap |
Interest Expense
InterestExpense
|
40236 | usd |
CY2021Q3 | us-gaap |
Interest Expense
InterestExpense
|
243261 | usd |
CY2022Q3 | us-gaap |
Conversion Gains And Losses On Foreign Investments
ConversionGainsAndLossesOnForeignInvestments
|
0 | usd |
CY2021Q3 | us-gaap |
Conversion Gains And Losses On Foreign Investments
ConversionGainsAndLossesOnForeignInvestments
|
-1453492 | usd |
CY2022Q3 | us-gaap |
Other Expenses
OtherExpenses
|
40236 | usd |
CY2021Q3 | us-gaap |
Other Expenses
OtherExpenses
|
2968187 | usd |
CY2022Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
|
-139662 | usd |
CY2021Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
|
-3002348 | usd |
CY2022Q3 | us-gaap |
Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
|
0 | usd |
CY2021Q3 | us-gaap |
Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
|
0 | usd |
CY2022Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-139662 | usd |
CY2021Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-3002348 | usd |
CY2022Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.01 | |
CY2021Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.48 | |
CY2022Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
16192332 | shares |
CY2021Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
6257741 | shares |
CY2022Q3 | us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
0 | usd |
CY2021Q3 | us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
100374 | usd |
CY2022Q3 | us-gaap |
Increase Decrease In Finished Goods And Work In Process Inventories
IncreaseDecreaseInFinishedGoodsAndWorkInProcessInventories
|
389 | usd |
CY2021Q3 | us-gaap |
Increase Decrease In Finished Goods And Work In Process Inventories
IncreaseDecreaseInFinishedGoodsAndWorkInProcessInventories
|
682 | usd |
CY2022Q3 | us-gaap |
Induced Conversion Of Convertible Debt Expense
InducedConversionOfConvertibleDebtExpense
|
0 | usd |
CY2021Q3 | us-gaap |
Induced Conversion Of Convertible Debt Expense
InducedConversionOfConvertibleDebtExpense
|
1453492 | usd |
CY2022Q3 | us-gaap |
Payments To Acquire Notes Receivable
PaymentsToAcquireNotesReceivable
|
0 | usd |
CY2021Q3 | us-gaap |
Payments To Acquire Notes Receivable
PaymentsToAcquireNotesReceivable
|
102400 | usd |
CY2022Q3 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
20421 | usd |
CY2021Q3 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
0 | usd |
CY2022Q3 | us-gaap |
Debt Instrument Increase Accrued Interest
DebtInstrumentIncreaseAccruedInterest
|
36357 | usd |
CY2021Q3 | us-gaap |
Debt Instrument Increase Accrued Interest
DebtInstrumentIncreaseAccruedInterest
|
40489 | usd |
CY2022Q3 | TMGI |
Accrued Consulting Fees
AccruedConsultingFees
|
55700 | usd |
CY2021Q3 | TMGI |
Accrued Consulting Fees
AccruedConsultingFees
|
25000 | usd |
CY2022Q3 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-26795 | usd |
CY2021Q3 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-8477 | usd |
CY2022Q3 | us-gaap |
Proceeds From Repayments Of Bank Overdrafts
ProceedsFromRepaymentsOfBankOverdrafts
|
62 | usd |
CY2021Q3 | us-gaap |
Proceeds From Repayments Of Bank Overdrafts
ProceedsFromRepaymentsOfBankOverdrafts
|
2249 | usd |
CY2022Q3 | us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
38880 | usd |
CY2021Q3 | us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
0 | usd |
CY2022Q3 | us-gaap |
Proceeds From Repayments Of Related Party Debt
ProceedsFromRepaymentsOfRelatedPartyDebt
|
-12500 | usd |
CY2021Q3 | us-gaap |
Proceeds From Repayments Of Related Party Debt
ProceedsFromRepaymentsOfRelatedPartyDebt
|
-25272 | usd |
CY2022Q3 | us-gaap |
Increase Decrease In Notes Payable Related Parties
IncreaseDecreaseInNotesPayableRelatedParties
|
0 | usd |
CY2021Q3 | us-gaap |
Increase Decrease In Notes Payable Related Parties
IncreaseDecreaseInNotesPayableRelatedParties
|
31500 | usd |
CY2022Q3 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
26442 | usd |
CY2021Q3 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
8477 | usd |
CY2022Q3 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-353 | usd |
CY2021Q3 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
0 | usd |
CY2022Q3 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashAndCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
353 | usd |
CY2021Q3 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashAndCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
0 | usd |
CY2022Q3 | us-gaap |
Interest Paid
InterestPaid
|
0 | usd |
CY2021Q3 | us-gaap |
Interest Paid
InterestPaid
|
0 | usd |
CY2022Q3 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
0 | usd |
CY2021Q3 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
0 | usd |
CY2022Q3 | TMGI |
Initial Derivative Liability On Convertible Note Payable
InitialDerivativeLiabilityOnConvertibleNotePayable
|
0 | usd |
CY2021Q3 | TMGI |
Initial Derivative Liability On Convertible Note Payable
InitialDerivativeLiabilityOnConvertibleNotePayable
|
238596 | usd |
CY2022Q3 | us-gaap |
Debt Conversion Converted Instrument Amount1
DebtConversionConvertedInstrumentAmount1
|
0 | usd |
CY2021Q3 | us-gaap |
Debt Conversion Converted Instrument Amount1
DebtConversionConvertedInstrumentAmount1
|
49608 | usd |
CY2022Q3 | us-gaap |
Accounts Receivable Noncurrent Accrued Interest Writeoff
AccountsReceivableNoncurrentAccruedInterestWriteoff
|
0 | usd |
CY2021Q3 | us-gaap |
Accounts Receivable Noncurrent Accrued Interest Writeoff
AccountsReceivableNoncurrentAccruedInterestWriteoff
|
25696 | usd |