Cover
Cover - shares | 3 Months Ended | |
Mar. 31, 2024 | May 02, 2024 | |
Cover [Abstract] | ||
Document Type | 10-Q | |
Amendment Flag | false | |
Document Quarterly Report | true | |
Document Transition Report | false | |
Document Period End Date | Mar. 31, 2024 | |
Document Fiscal Period Focus | Q1 | |
Document Fiscal Year Focus | 2024 | |
Current Fiscal Year End Date | --12-31 | |
Entity File Number | 000-56586 | |
Entity Registrant Name | American Picture House Corporation | |
Entity Central Index Key | 0001771995 | |
Entity Tax Identification Number | 85-4154740 | |
Entity Incorporation, State or Country Code | WY | |
Entity Address, Address Line One | 477 Madison Avenue, 6th Floor | |
Entity Address, City or Town | New York | |
Entity Address, State or Province | NY | |
Entity Address, Postal Zip Code | 10022 | |
City Area Code | 1-800 | |
Local Phone Number | 689-6885 | |
Entity Current Reporting Status | Yes | |
Entity Interactive Data Current | Yes | |
Entity Filer Category | Non-accelerated Filer | |
Entity Small Business | true | |
Entity Emerging Growth Company | false | |
Entity Shell Company | false | |
Entity Common Stock, Shares Outstanding | 111,399,325 |
Condensed Consolidated Balance
Condensed Consolidated Balance Sheets - USD ($) | Mar. 31, 2024 | Dec. 31, 2023 | |
Current Assets | |||
Cash and cash equivalents | $ 25,126 | $ 203,971 | [1] |
Accounts receivable | 51,775 | 31,948 | [1] |
Prepaid expenses | 13,367 | 29,185 | [1] |
Total Current Assets | 90,889 | 266,453 | [1] |
Produced and licensed content costs | 200,403 | 210,633 | [1] |
Loans receivable, film financing arrangements | 220,000 | [1] | |
Intangible assets, net of accumulated amortization of $1,750 and $1,000 as of March 31, 2024 and December 31, 2023, respectively. | 74,114 | 71,864 | [1] |
IMM loans receivable, net of allowance of $366,387 | [1] | ||
TOTAL ASSETS | 585,406 | 548,950 | [1] |
Current Liabilities | |||
Accounts payable and accrued expenses | 48,710 | 90,377 | [1] |
Deferred revenue, current portion | 50,000 | [1] | |
Total Current Liabilities | 361,240 | 101,957 | [1] |
Economic injury disaster loan, non-current | 149,900 | 149,900 | [1] |
Total Liabilities | 511,140 | 251,857 | [1] |
Stockholders’ Equity (Deficit): | |||
Common Stock $0.0001 par value. 1,000,000,000 authorized. 109,865,991 and 109,790,991 issued and outstanding as of March 31, 2024 and December 31, 2023, respectively. | 471,577 | 471,569 | [1] |
Preferred Stock $0.0001 par value. 1,000,000 authorized. 3,829 issued and outstanding as of March 31, 2024 and December 31, 2023. | [1] | ||
Additional paid in capital | 6,120,372 | 4,847,220 | [1] |
Accumulated deficit | (6,517,683) | (5,021,696) | [1] |
Total Stockholders’ Equity (Deficit) | 74,266 | 297,093 | [1] |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | 585,406 | 548,950 | [1] |
Related Party [Member] | |||
Current Assets | |||
Accounts receivable | 1,775 | ||
Receivable - related party | 621 | 1,349 | [1] |
Current Liabilities | |||
Interest payable - EIDL loan | 1,641 | [1] | |
Note payable - related party | 250,000 | [1] | |
Nonrelated Party [Member] | |||
Current Liabilities | |||
Interest payable - EIDL loan | $ 10,889 | $ 11,580 | [1] |
[1]Derived from audited information |
Condensed Consolidated Balanc_2
Condensed Consolidated Balance Sheets (Parenthetical) - USD ($) | Mar. 31, 2024 | Dec. 31, 2023 |
Statement of Financial Position [Abstract] | ||
Intangible assets, net of accumulated amortization | $ 1,750 | $ 1,000 |
Net of allowance for loans receivable | $ 366,387 | $ 366,387 |
Common stock, par value | $ 0.0001 | $ 0.0001 |
Common stock, shares authorized | 1,000,000,000 | 1,000,000,000 |
Common stock, shares issued | 109,865,991 | 109,790,991 |
Common stock, shares outstanding | 109,865,991 | 109,790,991 |
Preferred stock, par value | $ 0.0001 | $ 0.0001 |
Preferred stock, shares authorized | 1,000,000 | 1,000,000 |
Preferred stock, shares issued | 3,829 | 3,829 |
Preferred stock, shares outstanding | 3,829 | 3,829 |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Operations (Unaudited) - USD ($) | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Income Statement [Abstract] | ||
Revenues | $ 23,003 | $ 169,111 |
Cost of revenues | 36,701 | |
Gross profit | 23,003 | 132,410 |
Operating Expenses: | ||
General and administrative | 1,501,932 | 183,603 |
Sales and marketing | 13,975 | |
Total Operating Expenses | 1,515,907 | 183,603 |
Net Operating Loss | (1,492,904) | (51,193) |
Other Income (Expenses): | ||
Interest income | 102 | 741 |
Interest expense | (3,185) | (1,888) |
Net Other Income (Expenses) | (3,083) | (1,147) |
Loss before income taxes | (1,495,987) | (52,340) |
Income taxes | ||
Net loss | $ (1,495,987) | $ (52,340) |
Net loss per common share - Basic | $ (0.01) | $ 0 |
Net loss per common share - Diluted | $ (0.01) | $ 0 |
Weighted average shares used in per share computation - Basic | 109,865,001 | 100,735,159 |
Weighted average shares used in per share computation - Diluted | 109,865,001 | 100,735,159 |
Condensed Consolidated Statem_2
Condensed Consolidated Statements of Changes In Deficit (Unaudited) - USD ($) | Total | Common Stock [Member] | Preferred Stock [Member] | Additional Paid-in Capital [Member] | Retained Earnings [Member] | |
Balance at Dec. 31, 2022 | $ (67,756) | $ 10,074 | $ 3,577,548 | $ (3,655,378) | ||
Balance, shares at Dec. 31, 2022 | 100,735,159 | 3,829 | ||||
Conversion of accrued liabilities totaling $105,000 into options to purchase 1,160,221 shares of Common Stock | 105,000 | 105,000 | ||||
Net Loss | (52,340) | (52,340) | ||||
Balance at Mar. 31, 2023 | (15,096) | $ 10,074 | 3,682,548 | (3,707,718) | ||
Balance, shares at Mar. 31, 2023 | 100,735,159 | 3,829 | ||||
Balance at Dec. 31, 2023 | 297,093 | [1] | $ 10,979 | 5,307,810 | (5,021,696) | |
Balance, shares at Dec. 31, 2023 | 109,790,991 | 3,829 | ||||
Issuance of Common Stock for cash | 15,000 | $ 8 | 14,992 | |||
Issuance of Common Stock, shares | 75,000 | |||||
Stock option compensation | 1,258,160 | 1,258,160 | ||||
Net Loss | (1,495,987) | (1,495,987) | ||||
Balance at Mar. 31, 2024 | $ 74,266 | $ 10,987 | $ 6,580,962 | $ (6,517,683) | ||
Balance, shares at Mar. 31, 2024 | 109,865,991 | 3,829 | ||||
[1]Derived from audited information |
Condensed Consolidated Statem_3
Condensed Consolidated Statements of Changes In Deficit (Unaudited) (Parenthetical) | 3 Months Ended |
Mar. 31, 2023 USD ($) shares | |
Supplemental Cash Flow Elements [Abstract] | |
Conversion of accrued liabilities | $ | $ 105,000 |
Conversion of accrued liabilities, shares | shares | 1,160,221 |
Condensed Consolidated Statem_4
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($) | 3 Months Ended | 12 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | Dec. 31, 2023 | |
Cash Flows from Operating Activities: | |||
Net Income (Loss) | $ (1,495,987) | $ (52,340) | |
Adjustments to Reconcile Net Income (Loss) to Net Cash Flows from Operating Activities: | |||
Expiration of produced and licensed costs | 15,000 | ||
Stock option expense | 1,258,160 | ||
Amortization expense | 750 | ||
Change in operating assets and liabilities: | |||
Accounts receivable | (19,827) | 109,702 | |
Prepaid expenses | 15,818 | 17,838 | |
Other receivables | 168 | ||
Receivables - related party | 728 | ||
Loans receivable, film financing arrangements | (220,000) | ||
Accounts payable and accrued expenses | (41,667) | (41,783) | |
Payable to related party | (130,000) | ||
Deferred revenue | 50,000 | (35,000) | |
Net Cash Flows from Operating Activities | (436,075) | (129,918) | |
Cash Flows from Investing Activities: | |||
Produced and licensed costs | (4,770) | (10,016) | |
Intangible assets | (3,000) | ||
Net Cash Flows from Investing Activities | (7,770) | (10,016) | |
Cash Flows from Financing Activities: | |||
Proceeds from debt borrowings - related parties | 250,000 | 125,000 | $ 178,500 |
Proceeds from sale of Common Stock | 15,000 | ||
Net Cash Flows from Financing Activities | 265,000 | 125,000 | |
Net Increase in Cash and Cash Equivalents | (178,845) | (14,934) | |
Cash and Cash Equivalents, Beginning of Period | 203,971 | 31,573 | 31,573 |
Cash and Cash Equivalents, End of Period | 25,126 | 16,639 | $ 203,971 |
Non-cash Financing and Investing Activities: | |||
Conversion of accrued expenses into options to purchase Common Stock | 105,000 | ||
Related Party [Member] | |||
Change in operating assets and liabilities: | |||
Interest payable - EIDL loan | 1,641 | 111 | |
EIDL Loan [Member] | |||
Change in operating assets and liabilities: | |||
Interest payable - EIDL loan | $ (691) | $ 1,386 |
Organization And Description Of
Organization And Description Of Business | 3 Months Ended |
Mar. 31, 2024 | |
Accounting Policies [Abstract] | |
Organization And Description Of Business | NOTE 1 – Organization And Description Of Business American Picture House Corporation. (“the Company,” “we” “us”) was incorporated in the State of Nevada on September 21, 2005, originally under the corporate name of Servinational, Inc. The Company subsequently changed its name to Shikisai International, Inc. in November 2005 and then to Life Design Station, Intl., Inc. in August 2007. The Company changed its state of domicile from Nevada to Wyoming on October 13, 2020. On December 4, 2020, the Company changed its name to American Picture House Corporation. The Company’s year-end is December 31. |
Summary Of Significant Accounti
Summary Of Significant Accounting Policies | 3 Months Ended |
Mar. 31, 2024 | |
Accounting Policies [Abstract] | |
Summary Of Significant Accounting Policies | NOTE 2 – Summary Of Significant Accounting Policies Basis of Presentation The accompanying financial statements have been prepared in accordance with the Financial Accounting Standards Board (“ FASB Codification GAAP Principles of Consolidation The condensed consolidated financial statements of the Company include the accounts of American Picture House Corporation and its wholly owned subsidiaries, Devil’s Half-Acre, LLC and Ask Christine Productions, LLC. Going Concern The accompanying financial statements have been prepared assuming the Company will continue as a going concern, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business for the twelve months following the date of these financial statements. As of March 31, 2024, the Company had a working capital deficit of ($ 270,351 6,517,683 Because the Company does not expect that the existing operational cash flow will be sufficient to fund presently anticipated operations, this raises substantial doubt about the Company’s ability to continue as a going concern. Therefore, the Company will need to raise additional funds and is currently exploring alternative sources of financing. Recently the Company has been funded by related party shareholders and officers. Historically, the Company raised capital through private placements, to finance working capital needs and may attempt to raise capital through the sale of common stock or other securities and obtaining some short-term loans. The Company will be required to continue to do so until its operations become profitable. Also, the Company has, in the past, paid for consulting services with its common stock to maximize working capital, and intends to continue this practice where feasible. Use of Estimates The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of 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 estimates relate to income taxes and contingencies. The Company bases its estimates on historical experience, known or expected trends, and various other assumptions that are believed to be reasonable given the quality of information available as of the date of these financial statements. The results of these assumptions provide the basis for making estimates about the carrying amount of assets and liabilities that are not readily apparent from other sources. Actual results could differ from these estimates. Cash and cash equivalents Cash equivalents are short-term highly liquid investments which include short term bank deposits (up to three months from date of deposit), that are not restricted as to withdrawals or use that are readily convertible to cash with maturities of three months or less as of the date acquired. The Company’s policy is to maintain its cash balances with financial institutions with high credit ratings and in accounts insured by the Federal Deposit Insurance Corporation (the “FDIC”) and/or by the Securities Investor Protection Corporation (the “SIPC”). The Company may periodically have cash balances in financial institutions in excess of the FDIC and SIPC insurance limits of $ 250,000 500,000 Accounts receivable Accounts receivable primarily consist of trade receivables due from customers for consulting services and from fees derived from licensing of IP to content providers worldwide. As of March 31, 2024, $ 50,000 97% 100% BUFFALOED Assigned Rights to feature film, BUFFALOED SCHEDULE OF ACCOUNTS RECEIVABLE March 31, 2024 December 31, 2023 Accounts receivable, trade $ 50,000 $ - Accounts receivable, related party 1,775 - Accounts receivable, CAMA - 31,948 Accounts receivable $ 51,775 $ 31,948 Allowance for doubtful accounts The allowance for doubtful accounts is determined with respect to amounts the Company has determined to be doubtful of collection. In determining the allowance for doubtful accounts, the Company considers, among other things, its past experience with customers, the length of time that the balance is past due, the customer’s current ability to pay and available information about the credit risk on such customers. In 2023, the Company wrote off $ 193,932 no no Prepaid expenses At March 31, 2024, prepaid expenses consisted of prepaid insurance, prepaid licenses, and prepaid services. Prepaid expenses are amounts paid to secure the use of assets or the receipt of services at a future date or continuously over one or more future periods. When the prepaid expenses are eventually consumed, they are charged to expense. The Company had $ 13,367 29,185 Produced and Licensed Content Costs Capitalized production costs, whether produced or acquired/ licensed rights, include development costs, direct costs and production overhead. These amounts and licensed content are included in “Produced and Licensed Content Costs” on the balance sheet as follows: SCHEDULE OF PRODUCED AND LICENSED CONTENT COSTS March 31, 2024 December 31, 2023 Films in development and pre-production stage $ 200,403 $ 210,633 $ 200,403 $ 210,633 Impairment Assessment for Investment in Films and Licensed Program Rights A film group or individual film is evaluated for impairment when an event or change in circumstances indicates that the fair value of an individual film or film group is less than its unamortized cost. During the quarter ended March 31, 2024, the Company allowed options to two screenplays to expire and wrote-off $ 15,000 Assigned rights to the feature film, BUFFALOED. In November 2022, the Company obtained certain limited rights to the feature film BUFFALOED 1,380,000.00 35% 23,003 0 304,875 As partial consideration for the BC Assets being acquired by APH hereunder, APHP agreed to pay BC the first one hundred thirty thousand dollars ($ 130,000.00 10,000.00 BUFFALOED 130,000.00 125 17 Intangible assets The Company’s intangible assets include in-service and under-development websites and licensed internal use software. During the year ended December 31, 2023 the Company developed an external website that was placed in service during the third quarter of 2023. Additionally, during the fourth quarter of 2023 the Company began developing additional aspects of its website that went live in April 2024. During the fourth quarter of 2023, the Company licensed rights to new internal use software, but subsequently placed that project on hold and has not established a timeline for placing the software in service. The capitalized costs of the Company’s websites placed into service were subject to straight-line amortization over a three-year 750 0 Deferred Revenue Deferred revenue represents the amount billed to clients that has not yet been earned, pursuant to agreements entered into in current and prior periods. As of March 31, 2024 and December 31, 2023, total net deferred revenue was $ 50,000 0 50,000 Revenues and Costs from Services and Products 165,000 35,000 135,000 Revenues from Films and Licensed Rights Revenue derived from the BUFFALOED 23,003 0 Fair Value Measurements – Level 1 - unadjusted quoted prices are available in active markets for identical assets or liabilities that the Company has the ability to access as of the measurement date. Level 2 - pricing inputs are other than quoted prices in active markets that are directly observable for the asset or liability or indirectly observable through corroboration with observable market data. Level 3 - pricing inputs are unobservable for the non-financial asset or liability and only used when there is little, if any, market activity for the non-financial asset or liability at the measurement date. The inputs into the determination of fair value require significant management judgment or estimation. Level 3 inputs are considered as the lowest priority within the fair value hierarchy. The valuation of the right to obtain control over affiliated company, right to acquire shares of other companies, contingent consideration to be paid upon achieving of performance milestone, certain convertible bridge loans (following the maturity date and thereafter) and certain freestanding stock warrants and bifurcated convertible feature of convertible bridge loans issued to the units’ owners, fall under this category. This hierarchy requires the Company to use observable market data, when available, and to minimize the use of unobservable inputs when determining fair value. The fair value of cash and cash equivalents is based on its demand value, which is equal to its carrying value. Additionally, the carrying value of all other short-term monetary assets and liabilities are estimated to be equal to their fair value due to the short-term nature of these instruments. Valuation of Long-Lived Assets (principally produced and licensed content costs) Stock-Based Compensation Income taxes The Company accounts for income taxes under FASB ASC 740, “ Accounting for Income Taxes” Accounting for Uncertainty in Income Taxes” The amount recognized is measured as the largest amount of benefit that is greater than 50 percent likely of being realized upon ultimate settlement. The Company assesses the validity of its conclusions regarding uncertain tax positions quarterly to determine if facts or circumstances have arisen that might cause it to change its judgment regarding the likelihood of a tax position’s sustainability under audit. Net Loss per Share Basic (loss) income per share is computed by dividing net (loss) income available to Common Stockholders by the weighted average number of common shares outstanding during the period. Diluted (loss) income per share reflects the potential dilution, using the treasury stock method that could occur if securities or other contracts to issue Common Stock were exercised or converted into Common Stock or resulted in the issuance of Common Stock that then shared in the (loss) income of the Company. In computing diluted (loss) income per share, the treasury stock method assumes that outstanding instruments are exercised/converted, and the proceeds are used to purchase Common Stock at the average market price during the period. Instruments may have a dilutive effect under the treasury stock method only when the average market price of the Common Stock during the period exceeds the exercise price/conversion rate of the instruments. The following common share equivalents are excluded from the calculation of weighted average common shares outstanding because their inclusion would have been anti-dilutive: SCHEDULE OF ANTIDILUTIVE SECURITIES EXCLUDED FROM COMPUTATION OF WEIGHTED AVERAGE COMMON SHARES OUTSTANDING March 31, 2024 December 31, 2023 Convertible Preferred Stock 382,900,000 382,900,000 Options to Purchase Common Stock 5,083,471 387,983,471 382,900,000 Segment Information Operating segments are defined as components of an enterprise about which separate discrete information is available for evaluation by the chief operating decision maker (“CODM”), or decision-making group, in deciding how to allocate resources and in assessing performance. For the period of these financial statements, the CEO of the Company was the CODM. The Company views its operations and manages its business as one operating and reporting segment. New accounting standards The Company’s management has evaluated all the recently issued, but not yet effective, accounting standards and guidance that have been issued or proposed by the FASB or other standards-setting bodies through the filing date of these financial statements and does not believe the future adoption of any such pronouncements will have a material effect on the Company’s financial position and results of operations. |
Liquidity and Going Concern
Liquidity and Going Concern | 3 Months Ended |
Mar. 31, 2024 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Liquidity and Going Concern | Note 3 – Liquidity and Going Concern The Company’s financial statements are prepared using account principles generally accepted in the United States (“U.S. GAAP”) applicable to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. As of March 31, 2024, the Company had a working capital deficit of ($ 270,351 6,517,683 The Company has a limited operating history, which makes it difficult to evaluate current business and future prospects. During 2023, the Company reported $ 169,111 461,174 no 250,000 178,500 178,500 4.4 |
Film Production Loans
Film Production Loans | 3 Months Ended |
Mar. 31, 2024 | |
Film Production Loans | |
Film Production Loans | NOTE 4. Film Production Loans Senior Mezzanine Loan Agreement with Barron’s Cove Movie, LLC In February 2024, the Company loaned $ 200,000 20,000 10,000 The $200,00 loan, plus a premium of twenty percent (20%), is due and payable on that date which is the earlier of either (a) twelve (12) months from the date of the loan, or (b) from allocable proceeds received by Barron’s Cove Movie, LLC related to the movie, whichever occurs first Senior Loan Agreement with PNP Movie, LLC In February 2024, the Company agreed to loan PNP Movie, LLC $ 97,475 20,000 42,525 597,475 195,000 These loans, plus a premium of twenty percent (20%), is due and payable on that date which is the earlier of either (a) twelve (12) months from the date of the loan, or (b) from allocable proceeds received by PNP Movie, LLC related to the movie, whichever occurs first Additionally, the agreement states that Mr. MacGregor shall be entitled to a producer fee based on work to be performed and that Mr. MacGregor will receive a “Producer” credit and his son a “Co-Producer” credit on the film. |
Intangible Assets
Intangible Assets | 3 Months Ended |
Mar. 31, 2024 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Intangible Assets | NOTE 5. Intangible Assets The identifiable intangible assets consist of the following assets: SCHEDULE OF INTANGIBLE ASSETS March 31, 2024 December 31, 2023 Website placed in service $ 9,000 $ 9,000 Website - under development 42,000 42,000 Software – predeployment 24,864 21,684 Intangible assets, gross 75,864 72,684 Accumulated amortization (1,750 ) (1,000 ) Intangible assets, net $ 74,114 $ 71,684 There were no Amortization expense recorded in the accompanying consolidated statements of operations was $ 750 |
Notes Payable
Notes Payable | 3 Months Ended |
Mar. 31, 2024 | |
Debt Disclosure [Abstract] | |
Notes Payable | Note 6 – Notes Payable Note Payable – Mr. MacGregor During the first quarter of 2023, the Company borrowed $ 125,500 4.4 During the first quarter of 2024, the Company borrowed $ 250,000 4.68 Noah Morgan Private Family Trust Loan Agreement (“NMPFT”) On February 6, 2024, the Company entered into a master loan agreement with the NMPFT. The master note agreement accrues interest at a rate of 4.68 250,000 February 6, 2025 200,000 Economic Injury Disaster Loan In March 2021, the Company executed an Economic Injury Disaster Loan (“EIDL 149,900 30 years 3.75 |
Equity
Equity | 3 Months Ended |
Mar. 31, 2024 | |
Equity [Abstract] | |
Equity | Note 7 – Equity Common Stock The Company has 1,000,000,000 111,399,325 331 The Common Stock has a one share one voting right with no other rights. There are no provisions in the Company’s Articles of Incorporation, Articles of Amendment, or By-laws that would delay or prevent a change of control. The Board may from time to time declare, and the Company may pay, dividends on its shares in cash, property, or its own shares, except when the Corporation is insolvent, when the payment thereof would render the Company insolvent, subject to any preferential dividend rights of outstanding shares of preferred shares or when the declaration or payment thereof would be contrary to any other state law restrictions. Preferred Stock The Preferred Stock consists of 1,000,000 100,000 3,829 The Series A preferred shares have the following rights: (i.) a first position lien against all of the Company’s assets including but not limited to the Company’s IP (“Intellectual Property”), (ii.) is convertible at a ratio of 1 to 100,000 so that each one share of Series A preferred stock may be exchanged for 100,000 Common Stock shares, (iii.) and that each share of Series A preferred stock shall carry superior voting rights to the Company’s Common Stock and that each share of Series A preferred stock shall be counted as 1,000,000 votes in any Company vote and (iv.) and any other benefits as deemed necessary and appropriate at the time of such issuance The “Liquidation Preference” with respect to a share of Series A preferred stock means an amount equal to the ratio of (i.) the total amount of the Company’s assets and funds available for distribution to the Series A preferred shares to (ii.) the number of shares of Series A preferred stock outstanding. The Series A preferred stock has a liquidation preference equal to $ 12.02 Dividend Provisions Subject to preferential dividend rights, if any, of the holders of Preferred Stock, dividends on the Common Stock may be declared by the Board of Directors and paid out of any funds legally available therefor at such times and in such amounts as the Board of Directors shall determine. |
Equity Based Compensation
Equity Based Compensation | 3 Months Ended |
Mar. 31, 2024 | |
Share-Based Payment Arrangement [Abstract] | |
Equity Based Compensation | Note 8– Equity Based Compensation The American Picture House Corporation 2023 Directors, Employees and Advisors Stock Incentive and Compensation Plan (the “Plan”) was established in January 2023 to create an additional incentive to promote the financial success and progress of the Company. The Plan shall be administered by the Board of Directors and may grant options to purchase shares of the authorized but unissued Common Stock of the Company. The options may be either incentive stock options or nonqualified stock options. The options granted under the Plan expire on the date determined by the Board of Directors and may not extend more than 10 years. Under the Plan, unless the board specifies otherwise, stock options must be granted at an exercise price not less than the fair value of the Company’s Common Stock on the grant date. The aggregate fair value of incentive stock options held by any optionee shall not exceed $ 100,000 The Board of Directors shall determine the terms and conditions of the options. The vesting requirements of all awards under the Plan may be time or event based and vary by individual grant. The incentive stock options and nonqualified stock options generally become exercisable over a two-year period. Vested and unexercised options may be available to be exercised no later than three months after termination of employment (or such longer period as determined by the Board of Directors). Stock Option Grants On February 8, 2024, the Company’s Board of Directors authorized the issuance of 250,000 1,673,250 662,983 497,238 5,083,471 0.0125 100 1,258,160 |
Contingencies and Uncertainties
Contingencies and Uncertainties | 3 Months Ended |
Mar. 31, 2024 | |
Commitments and Contingencies Disclosure [Abstract] | |
Contingencies and Uncertainties | Note 9 – Contingencies and Uncertainties Risks and Uncertainties |
Related Party Transactions
Related Party Transactions | 3 Months Ended |
Mar. 31, 2024 | |
Related Party Transactions [Abstract] | |
Related Party Transactions | NOTE 10 – Related Party Transactions The Company has agreed to indemnify Mr. MacGregor for all legal and professional costs originating from the lawsuit Randall S. Sprung v. Bannor Michael MacGregor, Jeffery Katz, and Life Design Station International, Inc. – During the three months ended March 31, 2024 and 2023, the Company incurred approximately $ 45,000 30,000 The Company has consulting services relationships with members of the Board whereby they were compensated a total of $ 15,000 26,000 0 20,000 105,000 1,160,221 0.125 During 2022, the Company entered into consulting agreements with Ribo Music LLC aka 0 35,000 1,775 0 In August 2022, the Company funded Devil’s Half-Acre Productions, LLC owned by John Luessenhop to produce the feature film Devil’s Half-Acre written and directed by Dashiell Luessenhop, a son of A. John Luessenhop, a former Board member. In July 2023 APH obtained 100 5,000 148,824 During 2022, the Company entered into definitive agreements to secure Bold Crayon Corporation (“Bold Crayon” or “BC”) as a development partner and purchased certain assets from Bold Crayon, including a portion of the rights to a feature film, and copyrights on six film titles. The Parties agree that APHP will designate BC as a “Content Partner”, wherein BC will develop content and present APHP with a first opportunity to co-finance and/or coproduce content developed by BC subject to a mutually agreed upon Content Partner Agreement and BC will accept such designation. The Company anticipates any rights and obligations between APH and BC to be effective upon the greenlighting of a specific film or show Mr. MacGregor, CEO and a director of the Company, Mr. MacGregor is also the CEO and a director of Bold Crayon and effectively controls Bold Crayon as a managing manager of the trustee of the trust that owns the majority ownership interest in Bold Crayon. Mr. Michael Blanchard was a past Director and Secretary/Treasurer of Bold Crayon and is a director of APHP. The transaction between the parties has been consummated and all IP and copyrights have been transferred. During the quarters ended March 31, 2024 and 2023, the Company reported revenues of $ 23,003 0 304,875 130,000.00 10,000.00 BUFFALOED 130,000.00 125 17 On November 10, 2022, the Company approved the optioning of MIDNIGHT’S DOOR 12,700 (provided the Company produces MIDNIGHT’S DOOR as a feature film and further subject to producer agreements with Luessenhop and MacGregor). 2.005 7,500 On November 10, 2022 the Company entered into an additional agreement regarding THE DEVIL’S HALF-ACRE DEVIL’S HALF-ACRE During the first quarter of 2023, the Company borrowed $ 125,500 4.4 During the first quarter of 2024, the Company borrowed $ 250,000 4.68 |
SUBSEQUENT EVENTS
SUBSEQUENT EVENTS | 3 Months Ended |
Mar. 31, 2024 | |
Subsequent Events [Abstract] | |
SUBSEQUENT EVENTS | NOTE 11 – SUBSEQUENT EVENTS In accordance with FASB ASC 855-10, Subsequent Events Sales of Common Stock During the period April 1, 2024 to present, the Company sold 616,000 0.25 154,000 Borrowing under Line of Credit On April 1 and April 10, the Company borrowed $ 70,000 44,300 st 16.09 th 32.67 On April 1, 2024 Bannor Michael MacGregor loaned the Company $ 25,000 th 12,500 |
Summary Of Significant Accoun_2
Summary Of Significant Accounting Policies (Policies) | 3 Months Ended |
Mar. 31, 2024 | |
Accounting Policies [Abstract] | |
Basis of Presentation | Basis of Presentation The accompanying financial statements have been prepared in accordance with the Financial Accounting Standards Board (“ FASB Codification GAAP |
Principles of Consolidation | Principles of Consolidation The condensed consolidated financial statements of the Company include the accounts of American Picture House Corporation and its wholly owned subsidiaries, Devil’s Half-Acre, LLC and Ask Christine Productions, LLC. |
Going Concern | Going Concern The accompanying financial statements have been prepared assuming the Company will continue as a going concern, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business for the twelve months following the date of these financial statements. As of March 31, 2024, the Company had a working capital deficit of ($ 270,351 6,517,683 Because the Company does not expect that the existing operational cash flow will be sufficient to fund presently anticipated operations, this raises substantial doubt about the Company’s ability to continue as a going concern. Therefore, the Company will need to raise additional funds and is currently exploring alternative sources of financing. Recently the Company has been funded by related party shareholders and officers. Historically, the Company raised capital through private placements, to finance working capital needs and may attempt to raise capital through the sale of common stock or other securities and obtaining some short-term loans. The Company will be required to continue to do so until its operations become profitable. Also, the Company has, in the past, paid for consulting services with its common stock to maximize working capital, and intends to continue this practice where feasible. |
Use of Estimates | Use of Estimates The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of 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 estimates relate to income taxes and contingencies. The Company bases its estimates on historical experience, known or expected trends, and various other assumptions that are believed to be reasonable given the quality of information available as of the date of these financial statements. The results of these assumptions provide the basis for making estimates about the carrying amount of assets and liabilities that are not readily apparent from other sources. Actual results could differ from these estimates. |
Cash and cash equivalents | Cash and cash equivalents Cash equivalents are short-term highly liquid investments which include short term bank deposits (up to three months from date of deposit), that are not restricted as to withdrawals or use that are readily convertible to cash with maturities of three months or less as of the date acquired. The Company’s policy is to maintain its cash balances with financial institutions with high credit ratings and in accounts insured by the Federal Deposit Insurance Corporation (the “FDIC”) and/or by the Securities Investor Protection Corporation (the “SIPC”). The Company may periodically have cash balances in financial institutions in excess of the FDIC and SIPC insurance limits of $ 250,000 500,000 |
Accounts receivable | Accounts receivable Accounts receivable primarily consist of trade receivables due from customers for consulting services and from fees derived from licensing of IP to content providers worldwide. As of March 31, 2024, $ 50,000 97% 100% BUFFALOED Assigned Rights to feature film, BUFFALOED SCHEDULE OF ACCOUNTS RECEIVABLE March 31, 2024 December 31, 2023 Accounts receivable, trade $ 50,000 $ - Accounts receivable, related party 1,775 - Accounts receivable, CAMA - 31,948 Accounts receivable $ 51,775 $ 31,948 |
Allowance for doubtful accounts | Allowance for doubtful accounts The allowance for doubtful accounts is determined with respect to amounts the Company has determined to be doubtful of collection. In determining the allowance for doubtful accounts, the Company considers, among other things, its past experience with customers, the length of time that the balance is past due, the customer’s current ability to pay and available information about the credit risk on such customers. In 2023, the Company wrote off $ 193,932 no no |
Prepaid expenses | Prepaid expenses At March 31, 2024, prepaid expenses consisted of prepaid insurance, prepaid licenses, and prepaid services. Prepaid expenses are amounts paid to secure the use of assets or the receipt of services at a future date or continuously over one or more future periods. When the prepaid expenses are eventually consumed, they are charged to expense. The Company had $ 13,367 29,185 |
Produced and Licensed Content Costs | Produced and Licensed Content Costs Capitalized production costs, whether produced or acquired/ licensed rights, include development costs, direct costs and production overhead. These amounts and licensed content are included in “Produced and Licensed Content Costs” on the balance sheet as follows: SCHEDULE OF PRODUCED AND LICENSED CONTENT COSTS March 31, 2024 December 31, 2023 Films in development and pre-production stage $ 200,403 $ 210,633 $ 200,403 $ 210,633 |
Impairment Assessment for Investment in Films and Licensed Program Rights | Impairment Assessment for Investment in Films and Licensed Program Rights A film group or individual film is evaluated for impairment when an event or change in circumstances indicates that the fair value of an individual film or film group is less than its unamortized cost. During the quarter ended March 31, 2024, the Company allowed options to two screenplays to expire and wrote-off $ 15,000 |
Assigned rights to the feature film, BUFFALOED. | Assigned rights to the feature film, BUFFALOED. In November 2022, the Company obtained certain limited rights to the feature film BUFFALOED 1,380,000.00 35% 23,003 0 304,875 As partial consideration for the BC Assets being acquired by APH hereunder, APHP agreed to pay BC the first one hundred thirty thousand dollars ($ 130,000.00 10,000.00 BUFFALOED 130,000.00 125 17 |
Intangible assets | Intangible assets The Company’s intangible assets include in-service and under-development websites and licensed internal use software. During the year ended December 31, 2023 the Company developed an external website that was placed in service during the third quarter of 2023. Additionally, during the fourth quarter of 2023 the Company began developing additional aspects of its website that went live in April 2024. During the fourth quarter of 2023, the Company licensed rights to new internal use software, but subsequently placed that project on hold and has not established a timeline for placing the software in service. The capitalized costs of the Company’s websites placed into service were subject to straight-line amortization over a three-year 750 0 |
Deferred Revenue | Deferred Revenue Deferred revenue represents the amount billed to clients that has not yet been earned, pursuant to agreements entered into in current and prior periods. As of March 31, 2024 and December 31, 2023, total net deferred revenue was $ 50,000 0 50,000 |
Revenues and Costs from Services and Products | Revenues and Costs from Services and Products 165,000 35,000 135,000 Revenues from Films and Licensed Rights Revenue derived from the BUFFALOED 23,003 0 |
Fair Value Measurements | Fair Value Measurements – Level 1 - unadjusted quoted prices are available in active markets for identical assets or liabilities that the Company has the ability to access as of the measurement date. Level 2 - pricing inputs are other than quoted prices in active markets that are directly observable for the asset or liability or indirectly observable through corroboration with observable market data. Level 3 - pricing inputs are unobservable for the non-financial asset or liability and only used when there is little, if any, market activity for the non-financial asset or liability at the measurement date. The inputs into the determination of fair value require significant management judgment or estimation. Level 3 inputs are considered as the lowest priority within the fair value hierarchy. The valuation of the right to obtain control over affiliated company, right to acquire shares of other companies, contingent consideration to be paid upon achieving of performance milestone, certain convertible bridge loans (following the maturity date and thereafter) and certain freestanding stock warrants and bifurcated convertible feature of convertible bridge loans issued to the units’ owners, fall under this category. This hierarchy requires the Company to use observable market data, when available, and to minimize the use of unobservable inputs when determining fair value. The fair value of cash and cash equivalents is based on its demand value, which is equal to its carrying value. Additionally, the carrying value of all other short-term monetary assets and liabilities are estimated to be equal to their fair value due to the short-term nature of these instruments. |
Valuation of Long-Lived Assets | Valuation of Long-Lived Assets (principally produced and licensed content costs) |
Stock-Based Compensation | Stock-Based Compensation |
Income taxes | Income taxes The Company accounts for income taxes under FASB ASC 740, “ Accounting for Income Taxes” Accounting for Uncertainty in Income Taxes” The amount recognized is measured as the largest amount of benefit that is greater than 50 percent likely of being realized upon ultimate settlement. The Company assesses the validity of its conclusions regarding uncertain tax positions quarterly to determine if facts or circumstances have arisen that might cause it to change its judgment regarding the likelihood of a tax position’s sustainability under audit. |
Net Loss per Share | Net Loss per Share Basic (loss) income per share is computed by dividing net (loss) income available to Common Stockholders by the weighted average number of common shares outstanding during the period. Diluted (loss) income per share reflects the potential dilution, using the treasury stock method that could occur if securities or other contracts to issue Common Stock were exercised or converted into Common Stock or resulted in the issuance of Common Stock that then shared in the (loss) income of the Company. In computing diluted (loss) income per share, the treasury stock method assumes that outstanding instruments are exercised/converted, and the proceeds are used to purchase Common Stock at the average market price during the period. Instruments may have a dilutive effect under the treasury stock method only when the average market price of the Common Stock during the period exceeds the exercise price/conversion rate of the instruments. The following common share equivalents are excluded from the calculation of weighted average common shares outstanding because their inclusion would have been anti-dilutive: SCHEDULE OF ANTIDILUTIVE SECURITIES EXCLUDED FROM COMPUTATION OF WEIGHTED AVERAGE COMMON SHARES OUTSTANDING March 31, 2024 December 31, 2023 Convertible Preferred Stock 382,900,000 382,900,000 Options to Purchase Common Stock 5,083,471 387,983,471 382,900,000 |
Segment Information | Segment Information Operating segments are defined as components of an enterprise about which separate discrete information is available for evaluation by the chief operating decision maker (“CODM”), or decision-making group, in deciding how to allocate resources and in assessing performance. For the period of these financial statements, the CEO of the Company was the CODM. The Company views its operations and manages its business as one operating and reporting segment. |
New accounting standards | New accounting standards The Company’s management has evaluated all the recently issued, but not yet effective, accounting standards and guidance that have been issued or proposed by the FASB or other standards-setting bodies through the filing date of these financial statements and does not believe the future adoption of any such pronouncements will have a material effect on the Company’s financial position and results of operations. |
Summary Of Significant Accoun_3
Summary Of Significant Accounting Policies (Tables) | 3 Months Ended |
Mar. 31, 2024 | |
Accounting Policies [Abstract] | |
SCHEDULE OF ACCOUNTS RECEIVABLE | SCHEDULE OF ACCOUNTS RECEIVABLE March 31, 2024 December 31, 2023 Accounts receivable, trade $ 50,000 $ - Accounts receivable, related party 1,775 - Accounts receivable, CAMA - 31,948 Accounts receivable $ 51,775 $ 31,948 |
SCHEDULE OF PRODUCED AND LICENSED CONTENT COSTS | Capitalized production costs, whether produced or acquired/ licensed rights, include development costs, direct costs and production overhead. These amounts and licensed content are included in “Produced and Licensed Content Costs” on the balance sheet as follows: SCHEDULE OF PRODUCED AND LICENSED CONTENT COSTS March 31, 2024 December 31, 2023 Films in development and pre-production stage $ 200,403 $ 210,633 $ 200,403 $ 210,633 |
SCHEDULE OF ANTIDILUTIVE SECURITIES EXCLUDED FROM COMPUTATION OF WEIGHTED AVERAGE COMMON SHARES OUTSTANDING | The following common share equivalents are excluded from the calculation of weighted average common shares outstanding because their inclusion would have been anti-dilutive: SCHEDULE OF ANTIDILUTIVE SECURITIES EXCLUDED FROM COMPUTATION OF WEIGHTED AVERAGE COMMON SHARES OUTSTANDING March 31, 2024 December 31, 2023 Convertible Preferred Stock 382,900,000 382,900,000 Options to Purchase Common Stock 5,083,471 387,983,471 382,900,000 |
Intangible Assets (Tables)
Intangible Assets (Tables) | 3 Months Ended |
Mar. 31, 2024 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
SCHEDULE OF INTANGIBLE ASSETS | The identifiable intangible assets consist of the following assets: SCHEDULE OF INTANGIBLE ASSETS March 31, 2024 December 31, 2023 Website placed in service $ 9,000 $ 9,000 Website - under development 42,000 42,000 Software – predeployment 24,864 21,684 Intangible assets, gross 75,864 72,684 Accumulated amortization (1,750 ) (1,000 ) Intangible assets, net $ 74,114 $ 71,684 |
SCHEDULE OF ACCOUNTS RECEIVABLE
SCHEDULE OF ACCOUNTS RECEIVABLE (Details) - USD ($) | Mar. 31, 2024 | Dec. 31, 2023 | Dec. 31, 2022 | Nov. 30, 2022 | |
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Accounts receivable | $ 51,775 | $ 31,948 | [1] | ||
Cash Asset Management Agreement [Member] | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Accounts receivable | 31,948 | $ 304,875 | $ 304,875 | ||
Related Party [Member] | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Accounts receivable | 1,775 | ||||
Trade Accounts Receivable [Member] | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Accounts receivable | $ 50,000 | ||||
[1]Derived from audited information |
SCHEDULE OF PRODUCED AND LICENS
SCHEDULE OF PRODUCED AND LICENSED CONTENT COSTS (Details) - USD ($) | Mar. 31, 2024 | Dec. 31, 2023 | |
Accounting Policies [Abstract] | |||
Filims in development and pre-production stage | $ 200,403 | $ 210,633 | |
Produced and licensed content costs | $ 200,403 | $ 210,633 | [1] |
[1]Derived from audited information |
SCHEDULE OF ANTIDILUTIVE SECURI
SCHEDULE OF ANTIDILUTIVE SECURITIES EXCLUDED FROM COMPUTATION OF WEIGHTED AVERAGE COMMON SHARES OUTSTANDING (Details) - shares | 3 Months Ended | 12 Months Ended |
Mar. 31, 2024 | Dec. 31, 2023 | |
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Antidilutive securities excluded from computation of earnings per share, amount | 387,983,471 | 382,900,000 |
Convertible Debt Securities [Member] | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Antidilutive securities excluded from computation of earnings per share, amount | 382,900,000 | 382,900,000 |
Common Stock [Member] | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Antidilutive securities excluded from computation of earnings per share, amount | 5,083,471 |
Summary Of Significant Accoun_4
Summary Of Significant Accounting Policies (Details Narrative) - USD ($) | 3 Months Ended | 12 Months Ended | ||||
Mar. 31, 2024 | Mar. 31, 2023 | Dec. 31, 2023 | Dec. 31, 2022 | Nov. 30, 2022 | ||
Product Information [Line Items] | ||||||
Working capital deficit | $ 270,351 | |||||
Accumulated deficit | 6,517,683 | $ 5,021,696 | [1] | |||
Cash, FDIC insured amount | 250,000 | |||||
Cash, SIPC insured amount | 500,000 | |||||
Accounts receivable | 51,775 | 31,948 | [1] | |||
Reserve for uncollectible receivable | 193,932 | |||||
Bad debt expense | 0 | |||||
Allowance for doubtful accounts | 0 | 0 | ||||
Prepaid expenses | 13,367 | 29,185 | [1] | |||
Wrote-off of capitalized option costs | 15,000 | |||||
Revenues | $ 23,003 | $ 169,111 | ||||
Amortization period | 3 years | |||||
Amortization expense | $ 750 | |||||
Net deferred revenue | 50,000 | [1] | ||||
Consulting Services [Member] | ||||||
Product Information [Line Items] | ||||||
Revenues | 165,000 | |||||
Ribo Music LLC [Member] | ||||||
Product Information [Line Items] | ||||||
Revenues | 35,000 | |||||
Product and Service, Other [Member] | ||||||
Product Information [Line Items] | ||||||
Revenues | 135,000 | |||||
Bold Crayons [Member] | ||||||
Product Information [Line Items] | ||||||
Asset acquisition, purchase price consideration | 130,000 | $ 130,000 | ||||
Bold Crayons [Member] | Preferred Stock [Member] | ||||||
Product Information [Line Items] | ||||||
Asset acquisition, purchase price consideration | $ 10,000 | $ 10,000 | ||||
Asset acquisition, number of shares | 17 | 125 | ||||
Bold Crayons [Member] | Preferred Stock [Member] | Maximum [Member] | ||||||
Product Information [Line Items] | ||||||
Asset acquisition, number of shares | 125 | |||||
Cash Asset Management Agreement [Member] | ||||||
Product Information [Line Items] | ||||||
Accounts receivable | $ 31,948 | $ 304,875 | $ 304,875 | |||
Receivables | $ 1,380,000 | |||||
Share of profits percentage | 35% | |||||
Revenues | 23,003 | $ 0 | ||||
Accounts Receivable [Member] | Customer Concentration Risk [Member] | Customer [Member] | ||||||
Product Information [Line Items] | ||||||
Accounts receivable | $ 50,000 | |||||
Concentration risk, percentage | 97% | |||||
Accounts Receivable [Member] | Customer Concentration Risk [Member] | BUFFALOED CAMA [Member] | ||||||
Product Information [Line Items] | ||||||
Concentration risk, percentage | 100% | |||||
[1]Derived from audited information |
Liquidity and Going Concern (De
Liquidity and Going Concern (Details Narrative) - USD ($) | 3 Months Ended | 12 Months Ended | |||||
Mar. 31, 2024 | Mar. 31, 2023 | Dec. 31, 2023 | Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | ||
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | |||||||
Working capital | $ 270,351 | ||||||
Accumulated deficit | 6,517,683 | $ 5,021,696 | [1] | ||||
Proceeds from debt borrowings | $ 250,000 | $ 125,000 | 178,500 | ||||
Repayments of related party debt | $ 178,500 | ||||||
Debt instrument, accrued interest rate | 4.40% | ||||||
Master Loan Agreement [Member] | |||||||
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | |||||||
Debt instrument, face amount | $ 250,000 | ||||||
Service [Member] | |||||||
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | |||||||
Revenues | $ 169,111 | $ 461,174 | $ 0 | $ 0 | |||
[1]Derived from audited information |
Film Production Loans (Details
Film Production Loans (Details Narrative) - USD ($) | 1 Months Ended | 3 Months Ended | ||||
May 15, 2024 | Feb. 29, 2024 | Mar. 31, 2024 | Apr. 30, 2024 | Dec. 31, 2023 | [1] | |
Loans receivable, film financing arrangements | $ 220,000 | |||||
Senior Loan Agreement With PNP Movie LLC [Member] | ||||||
Advance fund | $ 20,000 | |||||
Senior Loan Agreement With PNP Movie LLC [Member] | Subsequent Event [Member] | ||||||
Advance fund | $ 195,000 | |||||
Senior Mezzannine Loan Agreement With Barrons Cove Movie LLC [Member] | ||||||
Pay from executive producer fees | $ 20,000 | |||||
Debt instrument, description | The $200,00 loan, plus a premium of twenty percent (20%), is due and payable on that date which is the earlier of either (a) twelve (12) months from the date of the loan, or (b) from allocable proceeds received by Barron’s Cove Movie, LLC related to the movie, whichever occurs first | |||||
Senior Mezzannine Loan Agreement With Barrons Cove Movie LLC [Member] | Mr. Macgregor [Member] | ||||||
Pay from executive producer fees | $ 10,000 | |||||
Senior Mezzannine Loan Agreement With Barrons Cove Movie LLC [Member] | Barron's Cove Movie, LLC [Member] | ||||||
Loans receivable, film financing arrangements | $ 200,000 | |||||
Senior Loan Agreement With PNP Movie LLC [Member] | ||||||
Debt instrument, description | These loans, plus a premium of twenty percent (20%), is due and payable on that date which is the earlier of either (a) twelve (12) months from the date of the loan, or (b) from allocable proceeds received by PNP Movie, LLC related to the movie, whichever occurs first | |||||
Debt instrument, face amount | $ 97,475 | |||||
Senior Loan Agreement With PNP Movie LLC [Member] | Subsequent Event [Member] | ||||||
Debt instrument, face amount | $ 42,525 | |||||
Aggregate financing | $ 597,475 | |||||
[1]Derived from audited information |
SCHEDULE OF INTANGIBLE ASSETS (
SCHEDULE OF INTANGIBLE ASSETS (Details) - USD ($) | Mar. 31, 2024 | Dec. 31, 2023 |
Finite-Lived Intangible Assets [Line Items] | ||
Intangible assets, gross | $ 75,864 | $ 72,684 |
Accumulated amortization | (1,750) | (1,000) |
Intangible assets, net | 74,114 | 71,684 |
Website Placed in Service [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Intangible assets, gross | 9,000 | 9,000 |
Website Under Development [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Intangible assets, gross | 42,000 | 42,000 |
Software-Predeployment [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Intangible assets, gross | $ 24,864 | $ 21,684 |
Intangible Assets (Details Narr
Intangible Assets (Details Narrative) - USD ($) | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Goodwill and Intangible Assets Disclosure [Abstract] | ||
Impairment charges | $ 0 | $ 0 |
Amortization of intangible assets | $ 750 |
Notes Payable (Details Narrativ
Notes Payable (Details Narrative) - USD ($) | 1 Months Ended | 3 Months Ended | 12 Months Ended | ||||
Feb. 06, 2024 | Mar. 31, 2021 | Mar. 31, 2024 | Mar. 31, 2023 | Dec. 31, 2023 | Feb. 29, 2024 | ||
Proceeds from debt borrowings | $ 250,000 | $ 125,000 | $ 178,500 | ||||
Debt instrument, accrued interest rate | 4.40% | ||||||
Loans receivable, film financing arrangements | 220,000 | [1] | |||||
Economic injury disaster loan, non-current | $ 149,900 | 149,900 | $ 149,900 | [1] | |||
Debt instrument term | 30 years | ||||||
Interest rate | 3.75% | ||||||
Noah Morgan Private Family Trust Loan Agreement [Member] | |||||||
Proceeds from debt borrowings | $ 250,000 | ||||||
Debt instrument, accrued interest rate | 4.68% | ||||||
Debt instrument maturity date | Feb. 06, 2025 | ||||||
Senior Mezzannine Loan Agreement With Barrons Cove Movie LLC [Member] | Barron's Cove Movie, LLC [Member] | |||||||
Loans receivable, film financing arrangements | $ 200,000 | ||||||
Mr. Macgregor [Member] | |||||||
Proceeds from debt borrowings | $ 250,000 | $ 125,500 | |||||
Debt instrument, accrued interest rate | 4.68% | 4.40% | |||||
[1]Derived from audited information |
Equity (Details Narrative)
Equity (Details Narrative) | 3 Months Ended | ||
May 02, 2024 Shareholders shares | Mar. 31, 2024 $ / shares shares | Dec. 31, 2023 shares | |
Class of Stock [Line Items] | |||
Common stock, shares authorized | 1,000,000,000 | 1,000,000,000 | |
Common stock, shares issued | 109,865,991 | 109,790,991 | |
Common stock, shares outstanding | 109,865,991 | 109,790,991 | |
Preferred stock, shares designated | 1,000,000 | 1,000,000 | |
Preferred stock, shares outstanding | 3,829 | 3,829 | |
Series A Preferred Stock [Member] | |||
Class of Stock [Line Items] | |||
Preferred stock, shares designated | 100,000 | ||
Preferred stock, shares outstanding | 3,829 | ||
Preferred stock, voting rights | The Series A preferred shares have the following rights: (i.) a first position lien against all of the Company’s assets including but not limited to the Company’s IP (“Intellectual Property”), (ii.) is convertible at a ratio of 1 to 100,000 so that each one share of Series A preferred stock may be exchanged for 100,000 Common Stock shares, (iii.) and that each share of Series A preferred stock shall carry superior voting rights to the Company’s Common Stock and that each share of Series A preferred stock shall be counted as 1,000,000 votes in any Company vote and (iv.) and any other benefits as deemed necessary and appropriate at the time of such issuance | ||
Preferred stock, liquidation preference per share | $ / shares | $ 12.02 | ||
Subsequent Event [Member] | |||
Class of Stock [Line Items] | |||
Common stock, shares issued | 111,399,325 | ||
Common stock, shares outstanding | 111,399,325 | ||
Number of shareholders | Shareholders | 331 |
Equity Based Compensation (Deta
Equity Based Compensation (Details Narrative) - USD ($) | 3 Months Ended | |
Feb. 08, 2024 | Mar. 31, 2024 | |
Fair value of stock options | $ 100,000 | |
Issuance of options | 5,083,471 | |
Exercise price of options | $ 0.0125 | |
Vesting rate | 100% | |
Stock option compensation expense | $ 1,258,160 | |
Board of Directors Chairman [Member] | ||
Issuance of options | 250,000 | |
Advisors [Member] | ||
Issuance of options | 1,673,250 | |
Mr. Macgregor [Member] | ||
Issuance of options | 662,983 | |
Mr.Blanchard [Member] | ||
Issuance of options | 497,238 |
Related Party Transactions (Det
Related Party Transactions (Details Narrative) - USD ($) | 1 Months Ended | 3 Months Ended | 12 Months Ended | |||||||
Jan. 01, 2023 | Nov. 10, 2022 | Sep. 30, 2023 | Mar. 31, 2024 | Mar. 31, 2023 | Dec. 31, 2023 | Dec. 31, 2022 | Jul. 31, 2023 | Nov. 30, 2022 | ||
Services accrued and unpaid | $ 0 | $ 20,000 | ||||||||
Conversion of accrued liabilities into options to purchase common stock | $ 105,000 | |||||||||
Conversion of accrued liabilities into options to purchase common stock, shares | 1,160,221 | |||||||||
Share price | $ 0.125 | |||||||||
Accounts receivable | 51,775 | 31,948 | [1] | |||||||
Revenue | 23,003 | $ 169,111 | ||||||||
Loan borrowed | 250,000 | 125,000 | $ 178,500 | |||||||
Accrued interest rate | 4.40% | |||||||||
Bold Crayons [Member] | ||||||||||
Asset acquisition, purchase price consideration | 130,000 | $ 130,000 | ||||||||
Bold Crayons [Member] | Preferred Stock [Member] | ||||||||||
Asset acquisition, purchase price consideration | $ 10,000 | $ 10,000 | ||||||||
Asset acquisition, number of shares | 17 | 125 | ||||||||
Cash Asset Management Agreement [Member] | ||||||||||
Accounts receivable | $ 31,948 | $ 304,875 | $ 304,875 | |||||||
Revenue | 23,003 | 0 | ||||||||
Devils Half Acre Productions LLC [Member] | ||||||||||
Ownership percentage | 100% | |||||||||
Ribo Music LLC [Member] | ||||||||||
Revenues | 0 | 35,000 | ||||||||
Accounts receivable | 1,775 | $ 0 | ||||||||
Dashiell Luessenhop [Member] | ||||||||||
Option fee to writer | $ 5,000 | |||||||||
Consulting Services [Member] | ||||||||||
Compensation expenses | 15,000 | 26,000 | ||||||||
Revenue | 165,000 | |||||||||
Director [Member] | ||||||||||
Professional fees | 45,000 | 30,000 | ||||||||
Production costs | 148,824 | |||||||||
Mr Luessenhop [Member] | ||||||||||
Film optioning costs | $ 12,700 | |||||||||
Related party rate | 200.50% | |||||||||
Capitalized cost | $ 7,500 | |||||||||
Mr. Macgregor [Member] | ||||||||||
Loan borrowed | $ 250,000 | $ 125,500 | ||||||||
Accrued interest rate | 4.68% | 4.40% | ||||||||
[1]Derived from audited information |
SUBSEQUENT EVENTS (Details Narr
SUBSEQUENT EVENTS (Details Narrative) - USD ($) | 12 Months Ended | |||||
Apr. 01, 2024 | Dec. 31, 2023 | Apr. 10, 2024 | Mar. 31, 2024 | Mar. 31, 2023 | ||
Subsequent Event [Line Items] | ||||||
Interest rate | 4.40% | |||||
Accounts receivable | $ 31,948 | [1] | $ 51,775 | |||
Repayment of related party debt | $ 178,500 | |||||
Mr. Macgregor [Member] | ||||||
Subsequent Event [Line Items] | ||||||
Interest rate | 4.68% | 4.40% | ||||
Subsequent Event [Member] | Mr. Macgregor [Member] | ||||||
Subsequent Event [Line Items] | ||||||
Accounts receivable | $ 25,000 | |||||
Repayment of related party debt | 12,500 | |||||
Subsequent Event [Member] | American Express Business [Member] | ||||||
Subsequent Event [Line Items] | ||||||
Borrowing amount | $ 70,000 | $ 44,300 | ||||
Interest rate | 16.09% | 32.67% | ||||
New Investors [Member] | Subsequent Event [Member] | ||||||
Subsequent Event [Line Items] | ||||||
Sale of stock | 616,000 | |||||
Sale of stock price per share | $ 0.25 | |||||
Total proceeds | $ 154,000 | |||||
[1]Derived from audited information |