Auddia Inc. Liquidation Value Calculator
Auddia Inc.
Current Price: N/A
Loading calculator data...
Advanced: All 124 XBRL Tags
Every XBRL tag from SEC EDGAR filings, grouped by financial statement type. total = may include children, fact = independent leaf value.
Balance Sheet
| Tag | Value | Unit | ||
|---|---|---|---|---|
| accounts_payable | ||||
| Accounts Payable Current total AccountsPayableCurrent |
$853,354 | USD | ||
| accounts_receivable | ||||
| Accounts Receivable Net Current total AccountsReceivableNetCurrent |
$321 | USD | ||
| cash | ||||
| Cash total | $1.05M | USD | ||
| Cash And Cash Equivalents At Carrying Value total CashAndCashEquivalentsAtCarryingValue |
$3.19M | USD | ||
| Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents total CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents |
$3.19M | USD | ||
| Cash Equivalents At Carrying Value total CashEquivalentsAtCarryingValue |
$2.13M | USD | ||
| current_liabilities | ||||
| Operating Lease Liability Current total OperatingLeaseLiabilityCurrent |
$38,612 | USD | ||
| liabilities_current | ||||
| Liabilities Current total LiabilitiesCurrent |
$952,486 | USD | ||
| liabilities_total | ||||
| Liabilities total | $966,961 | USD | ||
| operating_lease_liability | ||||
| Operating Lease Liability Current fact OperatingLeaseLiabilityCurrent |
$38,612 | USD | ||
| Operating Lease Liability Noncurrent fact OperatingLeaseLiabilityNoncurrent |
$14,475 | USD | ||
| shares_outstanding | ||||
| Common Stock Shares Outstanding total CommonStockSharesOutstanding |
3.1M | shares | ||
Unmapped Tags (110)
| Accounts Payable And Accrued Liabilities Current AccountsPayableAndAccruedLiabilitiesCurrent | $853,354 | USD | ||
| Accumulated Depreciation Depletion And Amortization Property Plant And Equipment AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | $106,713 | USD | ||
| Additional Paid In Capital AdditionalPaidInCapital | $101.52M | USD | ||
| Amortization Of Intangible Assets AmortizationOfIntangibleAssets | $963 | USD | ||
| Assets Assets | $5.20M | USD | ||
| Assets Current AssetsCurrent | $3.30M | USD | ||
| Assets Noncurrent AssetsNoncurrent | $1.91M | USD | ||
| Capitalized Computer Software Accumulated Amortization CapitalizedComputerSoftwareAccumulatedAmortization | $7.82M | USD | ||
| Capitalized Computer Software Additions CapitalizedComputerSoftwareAdditions | $852,171 | USD | ||
| Capitalized Computer Software Amortization1 CapitalizedComputerSoftwareAmortization1 | $1.55M | USD | ||
| Capitalized Computer Software Gross CapitalizedComputerSoftwareGross | $9.43M | USD | ||
| Capitalized Computer Software Net CapitalizedComputerSoftwareNet | $1.61M | USD | ||
| Common Stock Par Or Stated Value Per Share CommonStockParOrStatedValuePerShare | $0 | USD/shares | ||
| Common Stock Shares Authorized CommonStockSharesAuthorized | $100.00M | shares | ||
| Common Stock Shares Issued CommonStockSharesIssued | $3.10M | shares | ||
| Common Stock Value CommonStockValue | $3,101 | USD | ||
| Deferred Offering Costs DeferredOfferingCosts | $219,615 | USD | ||
| Deferred Tax Assets Gross DeferredTaxAssetsGross | $9.23M | USD | ||
| Deferred Tax Assets Liabilities Net DeferredTaxAssetsLiabilitiesNet | $0 | USD | ||
| Deferred Tax Assets Net DeferredTaxAssetsNet | $9.23M | USD | ||
| Deferred Tax Assets Other DeferredTaxAssetsOther | $156,041 | USD | ||
| Deferred Tax Assets Valuation Allowance DeferredTaxAssetsValuationAllowance | $9.23M | USD | ||
| Deferred Tax Liabilities DeferredTaxLiabilities | $887 | USD | ||
| Deferred Tax Liabilities Property Plant And Equipment DeferredTaxLiabilitiesPropertyPlantAndEquipment | $887 | USD | ||
| Finite Lived Intangible Assets Accumulated Amortization FiniteLivedIntangibleAssetsAccumulatedAmortization | $-1,758 | USD | ||
| Finite Lived Intangible Assets Net FiniteLivedIntangibleAssetsNet | $25,785 | USD | ||
| Gain Loss On Disposition Of Assets GainLossOnDispositionOfAssets | $-2,992 | USD | ||
| Impairment Of Long Lived Assets Held For Use ImpairmentOfLongLivedAssetsHeldForUse | $0 | USD | ||
| Liabilities And Stockholders Equity LiabilitiesAndStockholdersEquity | $5.20M | USD | ||
| Notes Payable Current NotesPayableCurrent | $60,520 | USD | ||
| Operating Lease Right Of Use Asset OperatingLeaseRightOfUseAsset | $44,392 | USD | ||
| Other Assets Current OtherAssetsCurrent | $10,039 | USD | ||
| Property Plant And Equipment Net PropertyPlantAndEquipmentNet | $6,670 | USD | ||
| Retained Earnings Accumulated Deficit RetainedEarningsAccumulatedDeficit | $-97.28M | USD | ||
| Stockholders Equity StockholdersEquity | $4.24M | USD | ||
| Stock Issued During Period Value Restricted Stock Award Net Of Forfeitures StockIssuedDuringPeriodValueRestrictedStockAwardNetOfForfeitures | $727 | USD | ||
| Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | $220,726 | USD | ||
| Adjustments To Additional Paid In Capital Stock Issued Issuance Costs AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts | $114,662 | USD | ||
| Allocated Share Based Compensation Expense AllocatedShareBasedCompensationExpense | $207,667 | USD | ||
| Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect | $480,666 | USD | ||
| Deferred Tax Assets Tax Deferred Expense Compensation And Benefits Share Based Compensation Cost DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost | $862,177 | USD | ||
| Depreciation And Amortization DepreciationAndAmortization | $1.56M | USD | ||
| Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized | $169,580 | USD | ||
| Increase Decrease In Accounts Payable And Accrued Liabilities IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | $345,691 | USD | ||
| Increase Decrease In Accounts Receivable And Other Operating Assets IncreaseDecreaseInAccountsReceivableAndOtherOperatingAssets | $-32 | USD | ||
| Increase Decrease In Operating Lease Liability IncreaseDecreaseInOperatingLeaseLiability | $-28,406 | USD | ||
| Increase Decrease In Other Current Assets IncreaseDecreaseInOtherCurrentAssets | $0 | USD | ||
| Increase Decrease In Prepaid Expense IncreaseDecreaseInPrepaidExpense | $54,161 | USD | ||
| Net Cash Provided By Used In Financing Activities NetCashProvidedByUsedInFinancingActivities | $6.99M | USD | ||
| Net Cash Provided By Used In Investing Activities NetCashProvidedByUsedInInvestingActivities | $-877,718 | USD | ||
| Net Cash Provided By Used In Operating Activities NetCashProvidedByUsedInOperatingActivities | $-5.63M | USD | ||
| Payments For Proceeds From Other Investing Activities PaymentsForProceedsFromOtherInvestingActivities | $1,951 | USD | ||
| Payments Of Debt Issuance Costs PaymentsOfDebtIssuanceCosts | $196,511 | USD | ||
| Payments To Acquire Intangible Assets PaymentsToAcquireIntangibleAssets | $23,596 | USD | ||
| Payments To Develop Software PaymentsToDevelopSoftware | $852,171 | USD | ||
| Proceeds From Issuance Of Common Stock ProceedsFromIssuanceOfCommonStock | $6.43M | USD | ||
| Proceeds From Issuance Of Preferred Stock And Preference Stock ProceedsFromIssuanceOfPreferredStockAndPreferenceStock | $700,000 | USD | ||
| Proceeds From Issuance Or Sale Of Equity ProceedsFromIssuanceOrSaleOfEquity | $7.10M | USD | ||
| Proceeds From Notes Payable ProceedsFromNotesPayable | $60,520 | USD | ||
| Proceeds From Stock Plans ProceedsFromStockPlans | $727 | USD | ||
| Repayments Of Related Party Debt RepaymentsOfRelatedPartyDebt | $0 | USD | ||
| Share Based Compensation ShareBasedCompensation | $205,875 | USD | ||
| Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate | $0 | pure | ||
| Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate Maximum ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMaximum | $109 | pure | ||
| Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate Minimum ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMinimum | $1 | pure | ||
| Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate Maximum ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMaximum | $3 | pure | ||
| Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate Minimum ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMinimum | $0 | pure | ||
| Advertising Expense AdvertisingExpense | $218,409 | USD | ||
| Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | $567,872 | shares | ||
| Deferred Tax Liabilities Deferred Expense Capitalized Software DeferredTaxLiabilitiesDeferredExpenseCapitalizedSoftware | $0 | USD | ||
| Earnings Per Share Basic EarningsPerShareBasic | $-6 | USD/shares | ||
| Earnings Per Share Diluted EarningsPerShareDiluted | $-6 | USD/shares | ||
| Effective Income Tax Rate Continuing Operations EffectiveIncomeTaxRateContinuingOperations | $0 | pure | ||
| Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | $0 | pure | ||
| Effective Income Tax Rate Reconciliation Change In Deferred Tax Assets Valuation Allowance EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | $-0 | pure | ||
| Effective Income Tax Rate Reconciliation Other Adjustments EffectiveIncomeTaxRateReconciliationOtherAdjustments | $-0 | pure | ||
| Effective Income Tax Rate Reconciliation Prior Year Income Taxes EffectiveIncomeTaxRateReconciliationPriorYearIncomeTaxes | $0 | pure | ||
| Effective Income Tax Rate Reconciliation State And Local Income Taxes EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | $0 | pure | ||
| General And Administrative Expense GeneralAndAdministrativeExpense | $2.79M | USD | ||
| Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | $-7.69M | USD | ||
| Income Taxes Paid Net IncomeTaxesPaidNet | $0 | USD | ||
| Income Tax Expense Benefit IncomeTaxExpenseBenefit | $0 | USD | ||
| Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | $2.55M | USD | ||
| Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | $-1.62M | USD | ||
| Income Tax Reconciliation Other Adjustments IncomeTaxReconciliationOtherAdjustments | $29,214 | USD | ||
| Income Tax Reconciliation Prior Year Income Taxes IncomeTaxReconciliationPriorYearIncomeTaxes | $-1.09M | USD | ||
| Income Tax Reconciliation State And Local Income Taxes IncomeTaxReconciliationStateAndLocalIncomeTaxes | $-32,356 | USD | ||
| Interest Expense Nonoperating InterestExpenseNonoperating | $-4,409 | USD | ||
| Net Income Loss NetIncomeLoss | $-7.69M | USD | ||
| Nonoperating Income Expense NonoperatingIncomeExpense | $4,409 | USD | ||
| Operating Costs And Expenses OperatingCostsAndExpenses | $221,672 | USD | ||
| Operating Expenses OperatingExpenses | $7.70M | USD | ||
| Operating Income Loss OperatingIncomeLoss | $-7.70M | USD | ||
| Operating Lease Expense OperatingLeaseExpense | $81,344 | USD | ||
| Operating Lease Right Of Use Asset Amortization Expense OperatingLeaseRightOfUseAssetAmortizationExpense | $29,865 | USD | ||
| Prepaid Expense Current PrepaidExpenseCurrent | $99,829 | USD | ||
| Research And Development Expense ResearchAndDevelopmentExpense | $1.15M | USD | ||
| Revenues Revenues | $0 | USD | ||
| Selling And Marketing Expense SellingAndMarketingExpense | $829,415 | USD | ||
| Depreciation Depreciation | $5,108 | USD | ||
| Depreciation Depletion And Amortization DepreciationDepletionAndAmortization | $1.56M | USD | ||
| Fair Value Adjustment Of Warrants FairValueAdjustmentOfWarrants | $0 | USD | ||
| Furniture And Fixtures Gross FurnitureAndFixturesGross | $11,258 | USD | ||
| Interest Paid Net InterestPaidNet | $7,043 | USD | ||
| Machinery And Equipment Gross MachineryAndEquipmentGross | $102,125 | USD | ||
| Number Of Reportable Segments NumberOfReportableSegments | $1 | Integer | ||
| Restructuring Costs RestructuringCosts | $1.15M | USD | ||
| Stock Issued During Period Value New Issues StockIssuedDuringPeriodValueNewIssues | $6.43M | USD | ||
| Stock Issued During Period Value Stock Dividend StockIssuedDuringPeriodValueStockDividend | $139,576 | USD | ||
| CashUninsuredAmount CashUninsuredAmount | $2.90M | USD |
Showing balance sheet tags only. Liquidation analysis uses balance sheet data.