2021 Q4 Form 10-Q Financial Statement
#000147793221007877 Filed on November 05, 2021
Income Statement
Concept | 2021 Q4 | 2021 Q3 | 2020 Q4 |
---|---|---|---|
Revenue | $36.91K | $37.11K | |
YoY Change | -6.06% | ||
Cost Of Revenue | $5.990K | $5.804K | |
YoY Change | -35.6% | ||
Gross Profit | $30.92K | $31.31K | |
YoY Change | 2.67% | ||
Gross Profit Margin | 83.77% | 84.36% | |
Selling, General & Admin | $563.9K | $607.2K | |
YoY Change | |||
% of Gross Profit | 1823.84% | 1939.47% | |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $180.00 | $190.00 | |
YoY Change | |||
% of Gross Profit | 0.58% | 0.61% | |
Operating Expenses | $563.9K | $607.2K | |
YoY Change | 2103.94% | ||
Operating Profit | -$533.0K | -$575.9K | |
YoY Change | -19661.79% | ||
Interest Expense | -$3.890K | $0.00 | |
YoY Change | |||
% of Operating Profit | |||
Other Income/Expense, Net | $0.00 | -$1.068K | |
YoY Change | -81.61% | ||
Pretax Income | -$533.0K | -$577.0K | |
YoY Change | 20038.46% | ||
Income Tax | $30.00 | $820.00 | |
% Of Pretax Income | |||
Net Earnings | -$533.0K | -$577.8K | |
YoY Change | 7256.6% | ||
Net Earnings / Revenue | -1444.16% | -1556.87% | |
Basic Earnings Per Share | $0.00 | ||
Diluted Earnings Per Share | -$0.01 | $0.00 | |
COMMON SHARES | |||
Basic Shares Outstanding | 70.30M shares | 69.84M shares | |
Diluted Shares Outstanding | 69.84M shares |
Balance Sheet
Concept | 2021 Q4 | 2021 Q3 | 2020 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $302.0K | $433.9K | |
YoY Change | |||
Cash & Equivalents | $295.9K | $427.8K | $243.5K |
Short-Term Investments | $6.110K | $6.110K | |
Other Short-Term Assets | $6.107K | $0.00 | |
YoY Change | |||
Inventory | |||
Prepaid Expenses | $0.00 | ||
Receivables | $4.415K | $1.109K | $1.224K |
Other Receivables | $25.14K | $25.14K | |
Total Short-Term Assets | $331.6K | $460.2K | $269.2K |
YoY Change | 23.17% | ||
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $632.00 | $817.00 | $1.373K |
YoY Change | -53.97% | ||
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $296.4K | $296.4K | $298.1K |
YoY Change | -0.55% | ||
Total Long-Term Assets | $297.0K | $297.2K | $299.4K |
YoY Change | -0.8% | ||
TOTAL ASSETS | |||
Total Short-Term Assets | $331.6K | $460.2K | $269.2K |
Total Long-Term Assets | $297.0K | $297.2K | $299.4K |
Total Assets | $628.6K | $757.4K | $568.6K |
YoY Change | 10.55% | ||
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $4.502K | $14.34K | $1.077K |
YoY Change | 318.01% | ||
Accrued Expenses | $427.3K | $420.3K | $0.00 |
YoY Change | |||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $125.0K | $0.00 | |
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $556.8K | $434.6K | $1.690K |
YoY Change | 32846.45% | ||
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $125.0K | |
YoY Change | |||
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $0.00 | $125.0K | |
YoY Change | |||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $556.8K | $434.6K | $1.690K |
Total Long-Term Liabilities | $0.00 | $125.0K | |
Total Liabilities | $556.8K | $559.6K | $1.690K |
YoY Change | 32846.45% | ||
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$3.284M | -$2.751M | -$1.659M |
YoY Change | 97.96% | ||
Common Stock | $7.040K | $6.991K | $6.898K |
YoY Change | 2.06% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $71.84K | $197.7K | $567.0K |
YoY Change | |||
Total Liabilities & Shareholders Equity | $628.6K | $757.4K | $568.6K |
YoY Change | 10.55% |
Cashflow Statement
Concept | 2021 Q4 | 2021 Q3 | 2020 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$533.0K | -$577.8K | |
YoY Change | 7256.6% | ||
Depreciation, Depletion And Amortization | $180.00 | $190.00 | |
YoY Change | |||
Cash From Operating Activities | -$131.9K | -$149.2K | |
YoY Change | |||
INVESTING ACTIVITIES | |||
Capital Expenditures | $0.00 | $0.00 | |
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | $0.00 | |
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 | 0.000 | 125.0K | |
YoY Change | |||
NET CHANGE | |||
Cash From Operating Activities | -131.9K | -149.2K | |
Cash From Investing Activities | 0.000 | 0.000 | |
Cash From Financing Activities | 0.000 | 125.0K | |
Net Change In Cash | -131.9K | -24.19K | |
YoY Change | |||
FREE CASH FLOW | |||
Cash From Operating Activities | -$131.9K | -$149.2K | |
Capital Expenditures | $0.00 | $0.00 | |
Free Cash Flow | -$131.9K | -$149.2K | |
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2020Q4 | us-gaap |
Assets Current
AssetsCurrent
|
269216 | USD |
CY2021Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
817 | USD |
CY2020Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1373 | USD |
CY2021Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
296405 | USD |
CY2021Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
70304086 | shares |
CY2021Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
427805 | USD |
CY2020Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
243494 | USD |
CY2021Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1109 | USD |
CY2020Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1224 | USD |
CY2021Q3 | us-gaap |
Due From Officers Or Stockholders Current
DueFromOfficersOrStockholdersCurrent
|
25142 | USD |
CY2020Q4 | us-gaap |
Due From Officers Or Stockholders Current
DueFromOfficersOrStockholdersCurrent
|
24498 | USD |
CY2021Q3 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
6107 | USD |
CY2020Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
0 | USD |
CY2021Q3 | us-gaap |
Assets Current
AssetsCurrent
|
460163 | USD |
CY2020Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
298056 | USD |
CY2021Q3 | us-gaap |
Assets
Assets
|
757385 | USD |
CY2020Q4 | us-gaap |
Assets
Assets
|
568645 | USD |
CY2021Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
14340 | USD |
CY2020Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1077 | USD |
CY2021Q3 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
0 | USD |
CY2020Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
613 | USD |
CY2021Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
420300 | USD |
CY2020Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
0 | USD |
CY2021Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
434640 | USD |
CY2020Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1690 | USD |
CY2021Q3 | us-gaap |
Due To Related Parties Current And Noncurrent
DueToRelatedPartiesCurrentAndNoncurrent
|
125000 | USD |
CY2020Q4 | us-gaap |
Due To Related Parties Current And Noncurrent
DueToRelatedPartiesCurrentAndNoncurrent
|
0 | USD |
CY2021Q3 | us-gaap |
Liabilities
Liabilities
|
559640 | USD |
CY2020Q4 | us-gaap |
Liabilities
Liabilities
|
1690 | USD |
CY2021Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2021Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
50000000 | shares |
CY2021Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
40000000 | shares |
CY2021Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
4000 | USD |
CY2020Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
4000 | USD |
CY2021Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2021Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2021Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
69914086 | shares |
CY2020Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
68984086 | shares |
CY2021Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
6991 | USD |
CY2020Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
6898 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-60713 | USD | |
CY2020Q3 | us-gaap |
Impairment Of Long Lived Assets Held For Use
ImpairmentOfLongLivedAssetsHeldForUse
|
0 | USD |
CY2021Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
2937802 | USD |
CY2020Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
2215020 | USD |
CY2021Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-2751048 | USD |
CY2020Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-1658963 | USD |
CY2021Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
197745 | USD |
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
566955 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1177954 | USD | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
157043 | USD | |
CY2021Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
607207 | USD |
CY2020Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
27551 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
1177954 | USD | |
us-gaap |
Operating Expenses
OperatingExpenses
|
157043 | USD | |
CY2021Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-575899 | USD |
CY2020Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
2944 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1083171 | USD | |
CY2021Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
757385 | USD |
CY2020Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
568645 | USD |
CY2021Q3 | us-gaap |
Revenues
Revenues
|
37112 | USD |
CY2020Q3 | us-gaap |
Revenues
Revenues
|
39507 | USD |
us-gaap |
Revenues
Revenues
|
111039 | USD | |
us-gaap |
Revenues
Revenues
|
126816 | USD | |
CY2021Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
5804 | USD |
CY2020Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
9012 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
16256 | USD | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
30486 | USD | |
CY2021Q3 | us-gaap |
Gross Profit
GrossProfit
|
31308 | USD |
CY2020Q3 | us-gaap |
Gross Profit
GrossProfit
|
30495 | USD |
us-gaap |
Gross Profit
GrossProfit
|
94783 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
96330 | USD | |
CY2021Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
607207 | USD |
CY2020Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
27551 | USD |
CY2020Q3 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
2130 | USD |
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
12626 | USD | |
CY2021Q3 | us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
0 | USD |
CY2020Q3 | us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
5086 | USD |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-1750 | USD | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
5086 | USD | |
CY2021Q3 | us-gaap |
Unrealized Gain Loss On Securities
UnrealizedGainLossOnSecurities
|
0 | USD |
CY2020Q3 | us-gaap |
Unrealized Gain Loss On Securities
UnrealizedGainLossOnSecurities
|
-13025 | USD |
us-gaap |
Unrealized Gain Loss On Securities
UnrealizedGainLossOnSecurities
|
-1651 | USD | |
us-gaap |
Unrealized Gain Loss On Securities
UnrealizedGainLossOnSecurities
|
-5176 | USD | |
CY2021Q3 | us-gaap |
Impairment Of Long Lived Assets Held For Use
ImpairmentOfLongLivedAssetsHeldForUse
|
1068 | USD |
CY2021Q3 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
0 | USD |
us-gaap |
Impairment Of Long Lived Assets Held For Use
ImpairmentOfLongLivedAssetsHeldForUse
|
3893 | USD | |
us-gaap |
Impairment Of Long Lived Assets Held For Use
ImpairmentOfLongLivedAssetsHeldForUse
|
0 | USD | |
CY2021Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-1068 | USD |
CY2020Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-5809 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-7294 | USD | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
12536 | USD | |
CY2021Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-576967 | USD |
CY2020Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-2865 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-1090465 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-48177 | USD | |
CY2021Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
820 | USD |
CY2020Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
4989 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1620 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-17 | USD | |
CY2021Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-577787 | USD |
CY2020Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-7854 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-1092085 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-48160 | USD | |
CY2021Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.00 | |
CY2020Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.00 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.00 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.00 | ||
CY2021Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.00 | |
CY2020Q3 | 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 | ||
CY2021Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
69844086 | shares |
CY2020Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
68984086 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
69513976 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
68984086 | shares | |
CY2021Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
69844086 | shares |
CY2020Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
68984086 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
69513976 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
68984086 | shares | |
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
566955 | USD |
CY2021Q1 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
265000 | USD |
CY2021Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
761988 | USD |
CY2021Q2 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
150000 | USD |
CY2021Q2 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
151500 | USD |
CY2021Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-444331 | USD |
CY2021Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
619157 | USD |
CY2021Q3 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
156375 | USD |
CY2021Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-577787 | USD |
CY2021Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
197745 | USD |
CY2019Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
643831 | USD |
CY2020Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
3145 | USD |
CY2020Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
612905 | USD |
CY2020Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-7854 | USD |
CY2020Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
605051 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-48160 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
556 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
555 | USD | |
us-gaap |
Professional Fees
ProfessionalFees
|
307875 | USD | |
us-gaap |
Professional Fees
ProfessionalFees
|
0 | USD | |
us-gaap |
Unrealized Gain Loss On Investments
UnrealizedGainLossOnInvestments
|
1651 | USD | |
us-gaap |
Unrealized Gain Loss On Investments
UnrealizedGainLossOnInvestments
|
5176 | USD | |
us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
3893 | USD | |
us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
0 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
115 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-1786 | USD | |
us-gaap |
Increase Decrease In Due From Related Parties Current
IncreaseDecreaseInDueFromRelatedPartiesCurrent
|
-644 | USD | |
us-gaap |
Increase Decrease In Due From Related Parties Current
IncreaseDecreaseInDueFromRelatedPartiesCurrent
|
-5364 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
13263 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-500 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
420300 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
1484 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-613 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
0 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-345689 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-48595 | USD | |
us-gaap |
Proceeds From Collection Of Loans Receivable
ProceedsFromCollectionOfLoansReceivable
|
0 | USD | |
us-gaap |
Proceeds From Collection Of Loans Receivable
ProceedsFromCollectionOfLoansReceivable
|
200000 | USD | |
us-gaap |
Payments To Acquire Assets Investing Activities
PaymentsToAcquireAssetsInvestingActivities
|
10000 | USD | |
us-gaap |
Payments To Acquire Assets Investing Activities
PaymentsToAcquireAssetsInvestingActivities
|
0 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-10000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
200000 | USD | |
us-gaap |
Proceeds From Contributions From Affiliates
ProceedsFromContributionsFromAffiliates
|
125000 | USD | |
us-gaap |
Proceeds From Contributions From Affiliates
ProceedsFromContributionsFromAffiliates
|
0 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
415000 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
0 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
540000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
0 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
184311 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
151405 | USD | |
CY2020Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
243494 | USD |
CY2019Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
118806 | USD |
CY2021Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
427805 | USD |
CY2020Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
270211 | USD |
us-gaap |
Interest Paid Net
InterestPaidNet
|
0 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
0 | USD | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
1620 | USD | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
800 | USD | |
us-gaap |
Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">Certain amounts reported in the prior year financial statements have been reclassified to conform to the current year’s presentation.</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 condensed consolidated financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates made by management include, among others, revenue recognition, recoverability of accounts receivable, investments and deferred income taxes. Actual results could differ from those estimates. It is possible that accounting estimates and assumptions may be material to the Company due to the levels of subjectivity and judgment involved.</p> | ||
CY2020Q4 | us-gaap |
Intangible Assets Current
IntangibleAssetsCurrent
|
0 | USD |
vmnt |
Purchase Of Crypto Currencies
PurchaseOfCryptoCurrencies
|
10000 | USD | |
CY2020 | vmnt |
Purchase Of Crypto Currencies
PurchaseOfCryptoCurrencies
|
0 | USD |
us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
3893 | USD | |
CY2020 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
0 | USD |
CY2021Q3 | us-gaap |
Intangible Assets Current
IntangibleAssetsCurrent
|
6107 | USD |
CY2020Q4 | us-gaap |
Intangible Assets Current
IntangibleAssetsCurrent
|
0 | USD |
CY2021Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
50000000 | shares |
CY2021Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2021Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
40000000 | shares |
CY2021Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2021Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2020Q4 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
24498 | USD |
CY2021Q3 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
25142 | USD |