XML 15 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statement of Stockholders' Deficit, Unaudited - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2023 $ 392,587 $ 119,729,413 $ (125,366,000) $ (5,244,000)
Beginning balance, shares at Dec. 31, 2023 392,586,471      
Net loss (782,000) (782,000)
Common stock issued on conversion of notes payable $ 7,062 119,938 127,000
Common stock issued on conversion of notes payable, shares 7,062,000      
Warrants issued with convertible notes 190,000 190,000
Common stock issued upon exercise of warrants $ 433 17,567 18,000
Common stock issued upon exercise of warrants, shares 433,329      
Common stock issued for services $ 2,000 138,000 140,000
Fair value of warrants issued as compensation 9,000 9,000
Common stock issued for services, shares 2,000,000      
Ending balance, value at Jun. 30, 2024 $ 402,082 120,203,918 (126,148,000) (5,542,000)
Ending balance, shares at Jun. 30, 2024 402,081,800      
Beginning balance, value at Mar. 31, 2024 $ 397,932 120,035,068 (125,815,000) (5,382,000)
Beginning balance, shares at Mar. 31, 2024 397,931,803      
Fair value of warrants issued as for services 4,000 4,000
Net loss (333,000) (333,000)
Common stock issued on conversion of notes payable $ 3,850 46,150 50,000
Common stock issued on conversion of notes payable, shares 3,850,000      
Warrants issued with convertible notes 105,000 105,000
Common stock issued upon exercise of warrants $ 300 13,700 14,000
Common stock issued upon exercise of warrants, shares 299,997      
Ending balance, value at Jun. 30, 2024 $ 402,082 120,203,918 (126,148,000) (5,542,000)
Ending balance, shares at Jun. 30, 2024 402,081,800      
Beginning balance, value at Dec. 31, 2024 $ 428,425 121,173,575 (127,300,000) (5,698,000)
Beginning balance, shares at Dec. 31, 2024 428,424,880      
Relative fair value of warrants issued with convertible notes 1,430,000 1,430,000
Common stock issued upon exercise of stock options and warrants $ 15,419 711,581 727,000
Common stock issued upon exercise of stock options and warrants, shares 15,418,805      
Common stock issued upon cashless exercise of warrants to settle vendor payables $ 2,017 96,983 99,000
Common stock issued upon cashless exercise of warrants to settle vendor payables, shares 2,016,660      
Fair value of vested stock options and warrants 6,740,000 6,740,000
Fair value of warrants issued as for services   511,000   511,000
Fair value of common stock issued for services $ 9,050 1,441,950 1,451,000
Fair value of common stock issued for services, shares 9,050,000      
Fair value of common stock issued as compensation $ 1,500 238,500 240,000
Net loss (11,813,000) (11,813,000)
Common stock issued on conversion of notes payable $ 62,805 2,168,195 2,231,000
Common stock issued on conversion of notes payable, shares 62,804,832      
Fair value of common stock issued as compensation, shares 1,500,000      
Ending balance, value at Jun. 30, 2025 $ 519,216 134,511,784 (139,113,000) (4,082,000)
Ending balance, shares at Jun. 30, 2025 519,215,177      
Beginning balance, value at Mar. 31, 2025 $ 483,744 132,143,256 (136,974,000) (4,347,000)
Beginning balance, shares at Mar. 31, 2025 483,744,622      
Common stock issued on conversion of notes payable $ 22,527 560,473 583,000
Common stock issued on conversion of notes payable, shares 22,526,487      
Relative fair value of warrants issued with convertible notes 632,000 632,000
Common stock issued upon exercise of stock options and warrants $ 12,328 498,672 511,000
Common stock issued upon exercise of stock options and warrants, shares 12,327,405      
Common stock issued upon cashless exercise of warrants to settle vendor payables $ 367 27,633 28,000
Common stock issued upon cashless exercise of warrants to settle vendor payables, shares 366,663      
Fair value of vested stock options and warrants 91,000 91,000
Fair value of warrants issued as for services 511,000 511,000
Fair value of common stock issued for services $ 250 47,750 48,000
Fair value of common stock issued for services, shares 250,000      
Fair value of common stock issued as compensation
Net loss (2,139,000) (2,139,000)
Ending balance, value at Jun. 30, 2025 $ 519,216 $ 134,511,784 $ (139,113,000) $ (4,082,000)
Ending balance, shares at Jun. 30, 2025 519,215,177