Blusky Ai Inc. Liquidation Value Calculator
Blusky Ai Inc.
Current Price: N/A
Loading calculator data...
Advanced: All 116 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 |
$243,179 | USD | ||
| accounts_receivable | ||||
| Receivables Net Current total ReceivablesNetCurrent |
$2.22M | USD | ||
| cash | ||||
| Cash And Cash Equivalents At Carrying Value total CashAndCashEquivalentsAtCarryingValue |
$960,436 | USD | ||
| Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents total CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents |
$960,436 | USD | ||
| Cash Equivalents At Carrying Value total CashEquivalentsAtCarryingValue |
$0 | USD | ||
| current_liabilities | ||||
| Accrued Liabilities Current total AccruedLiabilitiesCurrent |
$143,841 | USD | ||
| Interest Payable Current total InterestPayableCurrent |
$9,512 | USD | ||
| Operating Lease Liability Current total OperatingLeaseLiabilityCurrent |
$118,057 | USD | ||
| liabilities_current | ||||
| Liabilities Current total LiabilitiesCurrent |
$3.42M | USD | ||
| liabilities_total | ||||
| Liabilities total | $3.60M | USD | ||
| operating_lease_liability | ||||
| Operating Lease Liability total OperatingLeaseLiability |
$300,699 | USD | ||
| Operating Lease Liability Current fact OperatingLeaseLiabilityCurrent |
$118,057 | USD | ||
| Operating Lease Liability Noncurrent fact OperatingLeaseLiabilityNoncurrent |
$182,642 | USD | ||
| shares_outstanding | ||||
| Common Stock Shares Outstanding total CommonStockSharesOutstanding |
25.0M | shares | ||
Unmapped Tags (100)
| Accounts Payable And Accrued Liabilities Current AccountsPayableAndAccruedLiabilitiesCurrent | $1.77M | USD | ||
| Accounts Payable And Accrued Liabilities Current And Noncurrent AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent | $25,722 | USD | ||
| Additional Paid In Capital AdditionalPaidInCapital | $33.45M | USD | ||
| Allowance For Doubtful Accounts Premiums And Other Receivables AllowanceForDoubtfulAccountsPremiumsAndOtherReceivables | $2.22M | USD | ||
| Amortization Of Debt Discount Premium AmortizationOfDebtDiscountPremium | $1,071 | USD | ||
| Assets Assets | $2.67M | USD | ||
| Assets Current AssetsCurrent | $1.12M | USD | ||
| Cash FDIC Insured Amount CashFDICInsuredAmount | $250,000 | USD | ||
| Common Stock Par Or Stated Value Per Share CommonStockParOrStatedValuePerShare | $0 | USD/shares | ||
| Common Stock Shares Authorized CommonStockSharesAuthorized | $10.30B | shares | ||
| Common Stock Shares Issued CommonStockSharesIssued | $24.98M | shares | ||
| Common Stock Value CommonStockValue | $250 | USD | ||
| Convertible Notes Payable Current ConvertibleNotesPayableCurrent | $90,703 | USD | ||
| Debt Instrument Convertible Conversion Price1 DebtInstrumentConvertibleConversionPrice1 | $8 | USD/shares | ||
| Debt Instrument Convertible Threshold Percentage Of Stock Price Trigger DebtInstrumentConvertibleThresholdPercentageOfStockPriceTrigger | $1 | pure | ||
| Debt Instrument Increase Decrease For Period Net DebtInstrumentIncreaseDecreaseForPeriodNet | $150,000 | USD | ||
| Debt Instrument Interest Rate Stated Percentage DebtInstrumentInterestRateStatedPercentage | $0 | pure | ||
| Deferred Tax Assets Gross DeferredTaxAssetsGross | $4.49M | USD | ||
| Deferred Tax Assets Operating Loss Carryforwards DeferredTaxAssetsOperatingLossCarryforwards | $4.51M | USD | ||
| Deferred Tax Assets Valuation Allowance DeferredTaxAssetsValuationAllowance | $4.49M | USD | ||
| Derivative Liabilities DerivativeLiabilities | $14,516 | USD | ||
| Derivative Liabilities Current DerivativeLiabilitiesCurrent | $14,516 | USD | ||
| Financing Receivable Allowance For Credit Losses FinancingReceivableAllowanceForCreditLosses | $2.22M | USD | ||
| Gains Losses On Extinguishment Of Debt GainsLossesOnExtinguishmentOfDebt | $-1.98M | USD | ||
| Interest Payable Current And Noncurrent InterestPayableCurrentAndNoncurrent | $140,163 | USD | ||
| Investment Income Interest InvestmentIncomeInterest | $15,590 | USD | ||
| Lessee Operating Lease Liability Undiscounted Excess Amount LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | $59,301 | USD | ||
| Liabilities And Stockholders Equity LiabilitiesAndStockholdersEquity | $2.67M | USD | ||
| Notes Payable NotesPayable | $60,000 | USD | ||
| Notes Payable Current NotesPayableCurrent | $60,000 | USD | ||
| Notes Receivable Gross NotesReceivableGross | $2.22M | USD | ||
| Operating Lease Right Of Use Asset OperatingLeaseRightOfUseAsset | $255,699 | USD | ||
| Other Assets Current OtherAssetsCurrent | $45,000 | USD | ||
| Other Assets Noncurrent OtherAssetsNoncurrent | $531 | USD | ||
| Preferred Stock Par Or Stated Value Per Share PreferredStockParOrStatedValuePerShare | $0 | USD/shares | ||
| Preferred Stock Shares Authorized PreferredStockSharesAuthorized | $10.00M | shares | ||
| Preferred Stock Shares Issued PreferredStockSharesIssued | $51 | shares | ||
| Preferred Stock Shares Outstanding PreferredStockSharesOutstanding | $51 | shares | ||
| Preferred Stock Value PreferredStockValue | $1 | USD | ||
| Retained Earnings Accumulated Deficit RetainedEarningsAccumulatedDeficit | $-34.38M | USD | ||
| Stockholders Equity StockholdersEquity | $-930,493 | USD | ||
| Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | $960,436 | USD | ||
| Increase Decrease In Accounts Payable And Accrued Liabilities IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | $94,609 | USD | ||
| Increase Decrease In Operating Lease Liability IncreaseDecreaseInOperatingLeaseLiability | $8,472 | USD | ||
| Increase Decrease In Other Accounts Payable And Accrued Liabilities IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities | $55,372 | USD | ||
| Increase Decrease In Other Current Assets IncreaseDecreaseInOtherCurrentAssets | $154,750 | USD | ||
| Increase Decrease In Prepaid Deferred Expense And Other Assets IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | $7,474 | USD | ||
| Issuance Of Stock And Warrants For Services Or Claims IssuanceOfStockAndWarrantsForServicesOrClaims | $1.53M | USD | ||
| Lessee Operating Lease Liability Payments Due LesseeOperatingLeaseLiabilityPaymentsDue | $360,000 | USD | ||
| Lessee Operating Lease Liability Payments Due Next Twelve Months LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | $135,000 | USD | ||
| Lessee Operating Lease Liability Payments Due Year Four LesseeOperatingLeaseLiabilityPaymentsDueYearFour | $45,000 | USD | ||
| Lessee Operating Lease Liability Payments Due Year Three LesseeOperatingLeaseLiabilityPaymentsDueYearThree | $90,000 | USD | ||
| Lessee Operating Lease Liability Payments Due Year Two LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | $90,000 | USD | ||
| Net Cash Provided By Used In Financing Activities NetCashProvidedByUsedInFinancingActivities | $2.12M | USD | ||
| Net Cash Provided By Used In Operating Activities NetCashProvidedByUsedInOperatingActivities | $-1.16M | USD | ||
| Payments For Operating Activities PaymentsForOperatingActivities | $1.16M | USD | ||
| Payments For Rent PaymentsForRent | $0 | USD | ||
| Payments To Suppliers PaymentsToSuppliers | $480,558 | USD | ||
| Proceeds From Convertible Debt ProceedsFromConvertibleDebt | $1.89M | USD | ||
| Proceeds From Related Party Debt ProceedsFromRelatedPartyDebt | $362,906 | USD | ||
| Repayments Of Related Party Debt RepaymentsOfRelatedPartyDebt | $131,212 | USD | ||
| Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | $22,822 | shares | ||
| Earnings Per Share Basic EarningsPerShareBasic | $-1 | USD/shares | ||
| Earnings Per Share Diluted EarningsPerShareDiluted | $-1 | USD/shares | ||
| 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 Nondeductible Expense Amortization EffectiveIncomeTaxRateReconciliationNondeductibleExpenseAmortization | $-0 | pure | ||
| Effective Income Tax Rate Reconciliation Nondeductible Expense Other EffectiveIncomeTaxRateReconciliationNondeductibleExpenseOther | $-0 | pure | ||
| Effective Income Tax Rate Reconciliation Other Adjustments EffectiveIncomeTaxRateReconciliationOtherAdjustments | $-0 | pure | ||
| Effective Income Tax Rate Reconciliation State And Local Income Taxes EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | $0 | pure | ||
| General And Administrative Expense GeneralAndAdministrativeExpense | $2.67M | USD | ||
| Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | $-4.52M | USD | ||
| Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | $691,257 | USD | ||
| Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | $-948,258 | USD | ||
| Income Tax Reconciliation Nondeductible Expense IncomeTaxReconciliationNondeductibleExpense | $796 | USD | ||
| Income Tax Reconciliation Nondeductible Expense Amortization IncomeTaxReconciliationNondeductibleExpenseAmortization | $279 | USD | ||
| Income Tax Reconciliation Other Adjustments IncomeTaxReconciliationOtherAdjustments | $513,740 | USD | ||
| Income Tax Reconciliation State And Local Income Taxes IncomeTaxReconciliationStateAndLocalIncomeTaxes | $-225,776 | USD | ||
| Interest Expense Nonoperating InterestExpenseNonoperating | $71,783 | USD | ||
| Net Income Loss NetIncomeLoss | $-4.52M | USD | ||
| Net Income Loss Available To Common Stockholders Basic NetIncomeLossAvailableToCommonStockholdersBasic | $-13.03M | USD | ||
| Nonoperating Income Expense NonoperatingIncomeExpense | $-1.85M | USD | ||
| Operating Expenses OperatingExpenses | $2.67M | USD | ||
| Operating Income Loss OperatingIncomeLoss | $-2.67M | USD | ||
| Operating Lease Expense OperatingLeaseExpense | $45,000 | USD | ||
| Operating Lease Right Of Use Asset Amortization Expense OperatingLeaseRightOfUseAssetAmortizationExpense | $36,528 | USD | ||
| Other Nonoperating Income Expense OtherNonoperatingIncomeExpense | $96 | USD | ||
| Prepaid Expense And Other Assets Current PrepaidExpenseAndOtherAssetsCurrent | $117,225 | USD | ||
| Accrued Employee Benefits Current AccruedEmployeeBenefitsCurrent | $1.39M | USD | ||
| Depreciation Depreciation | $0 | USD | ||
| Derivative Fair Value Of Derivative Net DerivativeFairValueOfDerivativeNet | $14,516 | USD | ||
| Derivative Gain Loss On Derivative Net DerivativeGainLossOnDerivativeNet | $182,394 | USD | ||
| Fair Value Net Asset Liability FairValueNetAssetLiability | $14,516 | USD | ||
| Notes Issued1 NotesIssued1 | $125,000 | USD | ||
| Operating Loss Carryforwards OperatingLossCarryforwards | $17.34M | USD | ||
| Stock Issued1 StockIssued1 | $4.11M | USD | ||
| Stock Issued During Period Value Conversion Of Convertible Securities StockIssuedDuringPeriodValueConversionOfConvertibleSecurities | $129,526 | USD | ||
| Stock Issued During Period Value Conversion Of Units StockIssuedDuringPeriodValueConversionOfUnits | $3.98M | USD | ||
| Stock Issued During Period Value Issued For Services StockIssuedDuringPeriodValueIssuedForServices | $1.53M | USD | ||
| Stock Issued During Period Value New Issues StockIssuedDuringPeriodValueNewIssues | $1.29M | USD |
Showing balance sheet tags only. Liquidation analysis uses balance sheet data.