2021 Q4 Form 10-Q Financial Statement
#000147793221008723 Filed on November 22, 2021
Income Statement
Concept | 2021 Q4 | 2021 Q3 | 2020 Q3 |
---|---|---|---|
Revenue | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Cost Of Revenue | |||
YoY Change | |||
Gross Profit | |||
YoY Change | |||
Gross Profit Margin | |||
Selling, General & Admin | $1.167M | $1.800M | $35.97K |
YoY Change | 9.61% | 4903.05% | 215.8% |
% of Gross Profit | |||
Research & Development | $2.860M | $2.341M | $0.00 |
YoY Change | -100.0% | ||
% of Gross Profit | |||
Depreciation & Amortization | $80.00 | ||
YoY Change | |||
% of Gross Profit | |||
Operating Expenses | $4.260M | $4.252M | $93.07K |
YoY Change | 280.11% | 4468.83% | 424.93% |
Operating Profit | -$4.260M | -$4.252M | -$93.07K |
YoY Change | 280.11% | 4468.83% | |
Interest Expense | $1.625K | $2.389K | $1.087K |
YoY Change | 42.67% | 119.78% | -176.01% |
% of Operating Profit | |||
Other Income/Expense, Net | -$1.267M | -$195.7K | -$234.0K |
YoY Change | 1643.76% | -16.37% | |
Pretax Income | -$5.526M | -$4.448M | -$327.1K |
YoY Change | 363.11% | 1259.93% | 1606.16% |
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | -$5.526M | -$4.448M | -$327.1K |
YoY Change | 363.11% | 1259.92% | 1606.17% |
Net Earnings / Revenue | |||
Basic Earnings Per Share | -$0.02 | ||
Diluted Earnings Per Share | -$9.891K | -$14.50K | -$2.763K |
COMMON SHARES | |||
Basic Shares Outstanding | 322.6M shares | 225.5M shares | |
Diluted Shares Outstanding | 225.5M shares |
Balance Sheet
Concept | 2021 Q4 | 2021 Q3 | 2020 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $2.111M | $281.9K | $42.06K |
YoY Change | 10646.18% | 570.11% | -75.23% |
Cash & Equivalents | $2.111M | $281.8K | $42.06K |
Short-Term Investments | |||
Other Short-Term Assets | $15.37K | $48.64K | $13.32K |
YoY Change | 12.85% | 265.17% | |
Inventory | |||
Prepaid Expenses | $2.823K | ||
Receivables | |||
Other Receivables | |||
Total Short-Term Assets | $2.126M | $330.5K | $55.38K |
YoY Change | 6291.82% | 496.75% | -67.39% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $4.907K | $159.4K | $197.2K |
YoY Change | -97.39% | -19.19% | |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $154.2K | $159.4K | $197.2K |
YoY Change | -18.02% | -19.19% | |
TOTAL ASSETS | |||
Total Short-Term Assets | $2.126M | $330.5K | $55.38K |
Total Long-Term Assets | $154.2K | $159.4K | $197.2K |
Total Assets | $2.280M | $489.9K | $252.6K |
YoY Change | 929.96% | 93.92% | 48.77% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $23.74K | $26.18K | $26.81K |
YoY Change | -20.87% | -2.35% | -46.33% |
Accrued Expenses | $30.00K | $27.50K | $50.32K |
YoY Change | -49.34% | -45.35% | 2759.09% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $721.1K | $139.7K | $29.05K |
YoY Change | 3035.04% | 380.79% | -86.86% |
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $820.5K | $237.5K | $106.2K |
YoY Change | 652.77% | 123.69% | -61.06% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | $117.6K | $129.7K | $173.8K |
YoY Change | -28.0% | -25.4% | |
Total Long-Term Liabilities | $117.6K | $129.7K | $173.8K |
YoY Change | -28.0% | -25.4% | |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $820.5K | $237.5K | $106.2K |
Total Long-Term Liabilities | $117.6K | $129.7K | $173.8K |
Total Liabilities | $938.1K | $367.2K | $280.0K |
YoY Change | 244.5% | 31.14% | 2.67% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$10.03M | ||
YoY Change | |||
Common Stock | $3.577K | $3.221K | |
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $1.342M | $122.7K | -$27.40K |
YoY Change | |||
Total Liabilities & Shareholders Equity | $2.280M | $489.9K | $252.6K |
YoY Change | 929.96% | 93.92% | 48.77% |
Cashflow Statement
Concept | 2021 Q4 | 2021 Q3 | 2020 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$5.526M | -$4.448M | -$327.1K |
YoY Change | 363.11% | 1259.92% | 1606.17% |
Depreciation, Depletion And Amortization | $80.00 | ||
YoY Change | |||
Cash From Operating Activities | -$3.285M | -$2.728M | -$76.14K |
YoY Change | 3701.5% | 3482.77% | 295.92% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$4.990K | $0.00 | |
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | -$4.990K | $0.00 | |
YoY Change | |||
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $1.669M | $0.00 | |
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 5.119M | $2.047M | $79.30K |
YoY Change | 7898.36% | 2481.45% | -57.37% |
NET CHANGE | |||
Cash From Operating Activities | -3.285M | -$2.728M | -$76.14K |
Cash From Investing Activities | -4.990K | $0.00 | |
Cash From Financing Activities | 5.119M | $2.047M | $79.30K |
Net Change In Cash | 1.829M | -$680.7K | $3.165K |
YoY Change | -8256.56% | -21605.59% | -98.1% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$3.285M | -$2.728M | -$76.14K |
Capital Expenditures | -$4.990K | $0.00 | |
Free Cash Flow | -$3.280M | -$2.728M | |
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2021Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
322574504 | shares |
CY2021Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
281847 | USD |
CY2021Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
962540 | USD |
CY2021Q2 | us-gaap |
Deposits Assets Current
DepositsAssetsCurrent
|
12546 | USD |
CY2021Q3 | us-gaap |
Deposits Assets Current
DepositsAssetsCurrent
|
12546 | USD |
CY2021Q3 | xeri |
Prepaids
Prepaids
|
36088 | USD |
CY2021Q2 | xeri |
Prepaids
Prepaids
|
1234 | USD |
CY2021Q3 | us-gaap |
Assets Current
AssetsCurrent
|
330481 | USD |
CY2021Q2 | us-gaap |
Assets Current
AssetsCurrent
|
976320 | USD |
CY2021Q3 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
159387 | USD |
CY2021Q2 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
169209 | USD |
CY2021Q3 | us-gaap |
Assets
Assets
|
489868 | USD |
CY2021Q2 | us-gaap |
Assets
Assets
|
1145529 | USD |
CY2021Q3 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
26180 | USD |
CY2021Q2 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
73224 | USD |
CY2021Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
27500 | USD |
CY2021Q2 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
25000 | USD |
CY2021Q3 | us-gaap |
Convertible Notes Payable
ConvertibleNotesPayable
|
139674 | USD |
CY2021Q2 | us-gaap |
Convertible Notes Payable
ConvertibleNotesPayable
|
158196 | USD |
CY2021Q3 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
44159 | USD |
CY2021Q2 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
42643 | USD |
CY2021Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
237513 | USD |
CY2021Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
299063 | USD |
CY2021Q3 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
129667 | USD |
CY2021Q2 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
141160 | USD |
CY2021Q3 | us-gaap |
Liabilities
Liabilities
|
367180 | USD |
CY2021Q2 | us-gaap |
Liabilities
Liabilities
|
440223 | USD |
CY2021Q2 | us-gaap |
Common Stock No Par Value
CommonStockNoParValue
|
0.00001 | |
CY2021Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
5000000000 | shares |
CY2021Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
322574504 | shares |
CY2021Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
292815960 | shares |
CY2021Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
3221 | USD |
CY2021Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
2925 | USD |
CY2021Q3 | xeri |
Common Stock To Be Issued
CommonStockToBeIssued
|
1263400 | shares |
CY2021Q2 | xeri |
Common Stock To Be Issued
CommonStockToBeIssued
|
51090 | shares |
CY2021Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
4138194 | USD |
CY2021Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-3270235 | USD |
CY2021Q2 | xeri |
Controlling Interest
ControllingInterest
|
921992 | USD |
CY2021Q3 | us-gaap |
Minority Interest
MinorityInterest
|
-1394502 | USD |
CY2021Q2 | us-gaap |
Minority Interest
MinorityInterest
|
-216686 | USD |
CY2020Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
35970 | USD |
CY2021Q3 | us-gaap |
Professional Fees
ProfessionalFees
|
29541 | USD |
CY2020Q3 | us-gaap |
Professional Fees
ProfessionalFees
|
20600 | USD |
CY2021Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
122688 | USD |
CY2021Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
705306 | USD |
CY2021Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
489868 | USD |
CY2021Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
1145529 | USD |
CY2021Q3 | us-gaap |
Marketing Expense
MarketingExpense
|
598595 | USD |
CY2020Q3 | us-gaap |
Marketing Expense
MarketingExpense
|
0 | USD |
CY2021Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1201002 | USD |
CY2021Q3 | us-gaap |
Related Party Transaction Amounts Of Transaction
RelatedPartyTransactionAmountsOfTransaction
|
82500 | USD |
CY2020Q3 | us-gaap |
Related Party Transaction Amounts Of Transaction
RelatedPartyTransactionAmountsOfTransaction
|
36500 | USD |
CY2021Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
2340575 | USD |
CY2020Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
0 | USD |
CY2021Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
4252213 | USD |
CY2020Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
93070 | USD |
CY2021Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-4252213 | USD |
CY2020Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-93070 | USD |
CY2021Q3 | xeri |
Amortization Of Debt Discount
AmortizationOfDebtDiscount
|
149028 | USD |
CY2020Q3 | xeri |
Amortization Of Debt Discount
AmortizationOfDebtDiscount
|
45961 | USD |
CY2021Q3 | us-gaap |
Legal Fees
LegalFees
|
43750 | USD |
CY2020Q3 | us-gaap |
Legal Fees
LegalFees
|
45961 | USD |
CY2021Q3 | us-gaap |
Interest Expense
InterestExpense
|
2389 | USD |
CY2020Q3 | us-gaap |
Interest Expense
InterestExpense
|
1087 | USD |
CY2021Q3 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-535 | USD |
CY2020Q3 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-186954 | USD |
CY2021Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-195702 | USD |
CY2020Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-234002 | USD |
CY2021Q3 | us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
-1177816 | USD |
CY2020Q3 | us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
0 | USD |
CY2021Q3 | xeri |
Common Stockholders
CommonStockholders
|
-3270099 | USD |
CY2020Q3 | xeri |
Common Stockholders
CommonStockholders
|
0 | USD |
CY2021Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-4447915 | USD |
CY2020Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-327072 | USD |
CY2021Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.02 | |
CY2020Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.00 | |
CY2021Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
225497197 | shares |
CY2020Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
118378360 | shares |
CY2021Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
705306 | USD |
CY2021Q3 | xeri |
Issuance Of Common Stock Committed In Prior Period Amount
IssuanceOfCommonStockCommittedInPriorPeriodAmount
|
0 | USD |
CY2021Q3 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
1668500 | USD |
CY2021Q3 | xeri |
Shares Issued As Equity Kicker Amount
SharesIssuedAsEquityKickerAmount
|
43753 | USD |
CY2021Q3 | us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
128550 | USD |
CY2021Q3 | xeri |
Conversion Of Series A Preferred To Common Stock Amount
ConversionOfSeriesAPreferredToCommonStockAmount
|
0 | USD |
CY2021Q3 | us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
173070 | USD |
CY2021Q3 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
541100 | USD |
CY2021Q3 | us-gaap |
Adjustments To Additional Paid In Capital Tax Effect From Share Based Compensation
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation
|
1060324 | USD |
CY2021Q3 | xeri |
Fair Value Of Beneficial Conversion Feature Associated With Convertible Debt
FairValueOfBeneficialConversionFeatureAssociatedWithConvertibleDebt
|
250000 | USD |
CY2021Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-4447915 | USD |
CY2021Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
122688 | USD |
CY2020Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-31224 | USD |
CY2020Q3 | xeri |
Common Stock Issued For Prior Period Conversions Of Principal And Interest Amount
CommonStockIssuedForPriorPeriodConversionsOfPrincipalAndInterestAmount
|
0 | USD |
CY2020Q3 | us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
51145 | USD |
CY2020Q3 | xeri |
Conversion Of Series A Preferred To Common Stock Amount
ConversionOfSeriesAPreferredToCommonStockAmount
|
0 | USD |
CY2021Q3 | us-gaap |
Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
|
250000 | USD |
CY2020Q3 | us-gaap |
Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
|
79300 | USD |
CY2021Q3 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
2047090 | USD |
CY2020Q3 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
79300 | USD |
CY2021Q3 | us-gaap |
Cash Period Increase Decrease
CashPeriodIncreaseDecrease
|
-680693 | USD |
CY2020Q3 | us-gaap |
Cash Period Increase Decrease
CashPeriodIncreaseDecrease
|
3165 | USD |
CY2021Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
962540 | USD |
CY2020Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
38893 | USD |
CY2021Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
281847 | USD |
CY2020Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-27398 | USD |
CY2021Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-4447915 | USD |
CY2020Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-327072 | USD |
CY2020Q3 | xeri |
Relative Fair Value Warrants Issued With Convertible Debt
RelativeFairValueWarrantsIssuedWithConvertibleDebt
|
36407 | USD |
CY2020Q3 | xeri |
Fair Value Of Beneficial Conversion Feature Associated With Convertible Debt
FairValueOfBeneficialConversionFeatureAssociatedWithConvertibleDebt
|
42893 | USD |
CY2020Q3 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
200454 | USD |
CY2020Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-327073 | USD |
CY2021Q3 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
1060324 | USD |
CY2021Q3 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
1668500 | USD |
CY2020Q3 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
0 | USD |
CY2021Q3 | xeri |
Stock Issued For Services
StockIssuedForServices
|
494700 | shares |
CY2021Q3 | xeri |
Amortization Of Debt Discount
AmortizationOfDebtDiscount
|
149028 | USD |
CY2020Q3 | xeri |
Amortization Of Debt Discount
AmortizationOfDebtDiscount
|
45961 | USD |
CY2021Q3 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-535 | USD |
CY2020Q3 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
0 | USD |
CY2021Q3 | xeri |
Cash From Exercise Of Warrants
CashFromExerciseOfWarrants
|
128549 | USD |
CY2020Q3 | xeri |
Cash From Exercise Of Warrants
CashFromExerciseOfWarrants
|
0 | USD |
CY2020Q3 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-186954 | USD |
CY2021Q3 | xeri |
Operating Lease Right Of Use Assets
OperatingLeaseRightOfUseAssets
|
-155 | USD |
CY2020Q3 | xeri |
Operating Lease Right Of Use Assets
OperatingLeaseRightOfUseAssets
|
262 | USD |
CY2020Q3 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
572 | USD |
CY2020Q3 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
17188 | USD |
CY2021Q3 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-2727742 | USD |
CY2020Q3 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-76135 | USD |
CY2021Q3 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
139674 | USD |
CY2020Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
42058 | USD |
CY2021Q3 | us-gaap |
Interest Paid Net
InterestPaidNet
|
0 | USD |
CY2020Q3 | us-gaap |
Interest Paid Net
InterestPaidNet
|
0 | USD |
CY2021Q3 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
0 | USD |
CY2020Q3 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
0 | USD |
CY2021Q3 | xeri |
Conversion Of Convertible Notes Payable And Accrued Interest
ConversionOfConvertibleNotesPayableAndAccruedInterest
|
187246 | USD |
CY2020Q3 | xeri |
Conversion Of Convertible Notes Payable And Accrued Interest
ConversionOfConvertibleNotesPayableAndAccruedInterest
|
51145 | USD |
CY2021Q3 | xeri |
Warrants Issued With Convertible Notes Payable
WarrantsIssuedWithConvertibleNotesPayable
|
117893 | USD |
CY2020Q3 | xeri |
Warrants Issued With Convertible Notes Payable
WarrantsIssuedWithConvertibleNotesPayable
|
36402 | USD |
CY2021Q3 | xeri |
Beneficial Conversion Feature Arising From Convertible Notes Payable
BeneficialConversionFeatureArisingFromConvertibleNotesPayable
|
171957 | USD |
CY2020Q3 | xeri |
Beneficial Conversion Feature Arising From Convertible Notes Payable
BeneficialConversionFeatureArisingFromConvertibleNotesPayable
|
42893 | USD |
CY2021Q2 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
158196 | USD |
CY2021Q3 | us-gaap |
Debt Instrument Convertible Beneficial Conversion Feature
DebtInstrumentConvertibleBeneficialConversionFeature
|
250000 | USD |
CY2021Q3 | 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 requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The most significant assumptions and estimates relate to the valuation of beneficial conversion features and warrants associated with convertible debt. Actual results could differ from these estimates.</p> | |
CY2021Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
2340575 | USD |
CY2020Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
0 | USD |
CY2021Q3 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
168087 | USD |
CY2020Q3 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
0 | USD |
CY2021Q3 | xeri |
Income Tax Positions Percentage Description
IncomeTaxPositionsPercentageDescription
|
greater than 50% likely | |
CY2021Q3 | us-gaap |
Subordinated Borrowing Interest Rate
SubordinatedBorrowingInterestRate
|
0.10 | pure |
CY2021Q3 | us-gaap |
Prepaid Rent
PrepaidRent
|
4659 | USD |
CY2021Q3 | us-gaap |
Cash Acquired In Excess Of Payments To Acquire Business
CashAcquiredInExcessOfPaymentsToAcquireBusiness
|
31847 | USD |
CY2021Q3 | xeri |
Office Lease
OfficeLease
|
220448 | USD |
CY2021Q3 | xeri |
Less Accumulated Amortization
LessAccumulatedAmortization
|
-61061 | USD |
CY2021Q3 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
159387 | USD |
CY2021Q3 | xeri |
Office Leas
OfficeLeas
|
173826 | USD |
CY2021Q3 | xeri |
Less Current Portion
LessCurrentPortion
|
-44160 | USD |
CY2021Q3 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
129667 | USD |
CY2021Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
|
44266 | USD |
CY2021Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
|
60392 | USD |
CY2021Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Four
LesseeOperatingLeaseLiabilityPaymentsDueYearFour
|
62201 | USD |
CY2021Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Five
LesseeOperatingLeaseLiabilityPaymentsDueYearFive
|
37112 | USD |
CY2021Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
|
203971 | USD |
CY2021Q3 | xeri |
Present Value Discount
PresentValueDiscount
|
-30144 | USD |
CY2021Q3 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
173826 | USD |
CY2021Q3 | us-gaap |
Convertible Notes Payable
ConvertibleNotesPayable
|
139674 | USD |
CY2021Q2 | us-gaap |
Convertible Notes Payable
ConvertibleNotesPayable
|
158196 | USD |
CY2021Q3 | xeri |
Total Face Value
TotalFaceValue
|
250000 | USD |
CY2021Q2 | xeri |
Total Face Value
TotalFaceValue
|
167550 | USD |
CY2021Q3 | xeri |
Less Unamortized Discount
LessUnamortizedDiscount
|
-110326 | USD |
CY2021Q2 | xeri |
Less Unamortized Discount
LessUnamortizedDiscount
|
-9354 | USD |
CY2021Q3 | xeri |
Debt Instrument Convertible Beneficial Conversion Feature For Future
DebtInstrumentConvertibleBeneficialConversionFeatureForFuture
|
2539 | USD |
CY2021Q3 | xeri |
Amortization Of Debt Discount Related Party
AmortizationOfDebtDiscountRelatedParty
|
0 | USD |
CY2020Q3 | xeri |
Amortization Of Debt Discount Related Party
AmortizationOfDebtDiscountRelatedParty
|
1957 | USD |
CY2021Q3 | us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
0 | USD |
CY2020Q3 | us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
30 | USD |
CY2021Q3 | us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
4185000 | shares |
CY2021Q3 | xeri |
Common Stock Issued For Prior Period Conversions Principal And Interest
CommonStockIssuedForPriorPeriodConversionsPrincipalAndInterest
|
10598544 | shares |
CY2021Q3 | us-gaap |
Conversion Of Stock Amount Converted1
ConversionOfStockAmountConverted1
|
167550 | USD |
CY2021Q3 | us-gaap |
Conversion Of Stock Amount Issued1
ConversionOfStockAmountIssued1
|
4985 | USD |
CY2021Q3 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-535 | USD |
CY2021Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
100000000 | shares |
CY2021Q3 | us-gaap |
Preferred Stock No Par Value
PreferredStockNoParValue
|
0.00001 | |
CY2021Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod
|
19000000 | shares |
CY2021Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
2375000 | shares |
CY2021Q3 | us-gaap |
Sharebased Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Outstanding Options Weighted Average Remaining Contractual Term2
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeOutstandingOptionsWeightedAverageRemainingContractualTerm2
|
P2Y9M18D | |
CY2021Q3 | us-gaap |
Cash
Cash
|
281847 | USD |
CY2021Q2 | us-gaap |
Cash
Cash
|
962540 | USD |
CY2021Q2 | xeri |
Working Capital Deficit
WorkingCapitalDeficit
|
677257 | USD |
CY2020Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-327072 | USD |
CY2021Q3 | xeri |
Shares Sold
SharesSold
|
31466666 | shares |
CY2021Q3 | xeri |
Proceeds From Issuance Of Common Stocks
ProceedsFromIssuanceOfCommonStocks
|
1572500 | USD |
CY2021Q3 | xeri |
Warrants Issued24
WarrantsIssued24
|
4308600 | shares |