XML 34 R5.htm IDEA: XBRL DOCUMENT v3.25.3
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      
Common stock issued upon conversion of convertible notes $ 15,578 209,422 225,000
Common stock issued upon conversion of convertible notes, shares 15,578,409      
Warrants issued with convertible notes 424,000 424,000
Common stock issued for settlement of accounts payable 433 17,567 18,000
Common stock issued for settlement of accounts payable, shares 433,329      
Fair value of warrants issued as compensation 32,000 32,000
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 (1,147,000) (1,147,000)
Ending balance, value at Sep. 30, 2024 $ 410,598 120,550,402 (126,513,000) (5,552,000)
Ending balance, shares at Sep. 30, 2024 410,598,209      
Beginning balance, value at Jun. 30, 2024 $ 402,082 120,203,918 (126,148,000) (5,542,000)
Beginning balance, shares at Jun. 30, 2024 402,081,800      
Common stock issued upon conversion of convertible notes $ 8,516 89,484 98,000
Common stock issued upon conversion of convertible notes, shares 8,516,409      
Warrants issued with convertible notes 234,000 234,000
Common stock issued for settlement of accounts payable
Fair value of warrants issued as compensation 23,000 23,000
Net loss (365,000) (365,000)
Ending balance, value at Sep. 30, 2024 $ 410,598 120,550,402 (126,513,000) (5,552,000)
Ending balance, shares at Sep. 30, 2024 410,598,209      
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      
Common stock issued on conversion of notes payable $ 65,524 2,312,476 2,378,000
Common stock issued on conversion of notes payable, shares 65,523,469      
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 $ 22,646 993,354 1,016,000
Common stock issued upon exercise of stock options and warrants, shares 22,645,924      
Common stock issued upon cashless exercise of warrants to settle vendor payables $ 2,050 101,950 104,000
Common stock issued upon cashless exercise of warrants to settle vendor payables, shares 2,049,993      
Fair value of vested stock options and warrants 6,899,000 6,790,000
Stock-based compensation expense – warrant modification 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
Fair value of common stock issued as compensation, shares 1,500,000      
Net loss (13,777,000) (13,777,000)
Ending balance, value at Sep. 30, 2025 $ 529,195 135,101,805 (141,077,000) (5,446,000)
Ending balance, shares at Sep. 30, 2025 529,194,266      
Beginning balance, value at Jun. 30, 2025 $ 519,216 134,511,784 (139,113,000) (4,082,000)
Beginning balance, shares at Jun. 30, 2025 519,215,177      
Common stock issued upon conversion of convertible notes $ 2,719 144,281 147,000
Common stock issued upon conversion of convertible notes, shares 2,718,637      
Common stock issued upon exercise of stock options and warrants $ 7,227 281,773 289,000
Common stock issued upon exercise of stock options and warrants, shares 7,227,119      
Common stock issued upon cashless exercise of warrants to settle vendor payables $ 33 4,967 5,000
Common stock issued upon cashless exercise of warrants to settle vendor payables, shares 33,333      
Fair value of vested stock options and warrants 50,000 50,000
Net loss (1,964,000) (1,964,000)
Ending balance, value at Sep. 30, 2025 $ 529,195 $ 135,101,805 $ (141,077,000) $ (5,446,000)
Ending balance, shares at Sep. 30, 2025 529,194,266