XML 17 R5.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2022 $ 376,075 $ 119,075,925 $ (124,142,000) $ (4,690,000)
Beginning balance, shares at Dec. 31, 2022 376,074,096      
Common stock issued on conversion of notes payable $ 15,129 334,871 350,000
Common stock issued on conversion of notes payable, shares 15,129,048      
Warrants issued with convertible notes 231,000 231,000
Common stock issued on exercise of warrants $ 1,383 50,617 52,000
Common stock issued on exercise of warrants, shares 1,383,327      
Fair value of warrants issued as compensation 37,000 37,000
Net loss (1,224,000) (1,224,000)
Ending balance, value at Dec. 31, 2023 $ 392,587 119,729,413 (125,366,000) (5,244,000)
Ending balance, shares at Dec. 31, 2023 392,586,471      
Common stock issued on conversion of notes payable $ 32,342 303,658 336,000
Common stock issued on conversion of notes payable, shares 32,341,748      
Warrants issued with convertible notes 782,000 782,000
Common stock issued on exercise of warrants $ 1,063 50,937 52,000
Common stock issued on exercise of warrants, shares 1,063,332      
Common stock issued on cashless exercise of warrants $ 433 17,567 18,000
Common stock issued on cashless exercise of warrants, shares 433,329      
Fair value of warrants issued as compensation 152,000 152,000
Fair value of common stock issued for services $ 2,000 138,000 140,000
Fair value of common stock issued for services, shares 2,000,000      
Net loss (1,934,000) (1,934,000)
Ending balance, value at Dec. 31, 2024 $ 428,425 $ 121,173,575 $ (127,300,000) $ (5,698,000)
Ending balance, shares at Dec. 31, 2024 428,424,880