XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.1
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY (UNAUDITED) - USD ($)
Total
Preferred Stock
Common Stock
Additional Paid-In Capital
Retained Earnings (Accumulated Deficit)
Noncontrolling Interest
Balance, shares at Jun. 30, 2023   25,000 1,010,843      
Balance, amount at Jun. 30, 2023 $ 27,836,623 $ 25 $ 1,011 $ 51,541,909 $ (23,201,175) $ (505,147)
Issuance of stock and equity for purchase of Cygnet, shares     4,505      
Issuance of stock and equity for purchase of Cygnet, amount 667,874   $ 5 162,722   505,147
Stock based compensation 421,887 0 0 421,887 0 0
Net loss (1,355,388) $ 0 $ 0 0 (1,355,388) 0
Balance, shares at Sep. 30, 2023   25,000 1,015,348      
Balance, amount at Sep. 30, 2023 27,570,996 $ 25 $ 1,016 52,126,518 (24,556,563) 0
Stock based compensation 330,584 0 0 330,584 0 0
Net loss (2,438,919) $ 0 $ 0 0 (2,438,919) 0
Balance, shares at Dec. 31, 2023   25,000 1,015,348      
Balance, amount at Dec. 31, 2023 25,462,661 $ 25 $ 1,016 52,457,102 (26,995,482) 0
Net loss (4,118,612) 0 $ 0 0 (4,118,612) 0
Issuance of stock for conversion of debt, shares     25,000      
Issuance of stock for conversion of debt, amount 500,000 0 $ 25 499,975 0 0
Stock based compensation, shares     5,000      
Stock based compensation, amount 212,758 $ 0 $ 4 212,754 0 0
Balance, shares at Mar. 31, 2024   25,000 1,045,348      
Balance, amount at Mar. 31, 2024 22,056,807 $ 25 $ 1,045 53,169,831 (31,114,094) 0
Balance, shares at Jun. 30, 2024   25,000 1,045,429      
Balance, amount at Jun. 30, 2024 6,515,901 $ 25 $ 1,045 53,374,444 (46,859,613) 0
Stock based compensation 141,298 0 0 141,298 0 0
Net loss (1,625,577) $ 0 $ 0 0 (1,625,577) 0
Balance, shares at Sep. 30, 2024   25,000 1,045,429      
Balance, amount at Sep. 30, 2024 5,031,622 $ 25 $ 1,045 53,515,742 (48,485,190) 0
Stock based compensation 32,578     32,578    
Net loss (1,301,310)       (1,301,310)  
Balance, shares at Dec. 31, 2024   25,000 1,045,429      
Balance, amount at Dec. 31, 2024 3,762,890 $ 25 $ 1,045 53,548,320 (49,786,500) 0
Stock based compensation 521,353     521,353    
Net loss (3,831,660)       (3,831,660)  
Issuance of preferred series A stock, shares   125,000        
Issuance of preferred series A stock, amount 325,000 $ 125   324,875    
Issuance of stock for the conversion of debt, shares     385,000      
Issuance of stock for the conversion of debt, amount 850,000   $ 385 849,615    
Issuance of beneficial conversion feature and warrants 223,127     223,127    
Balance, shares at Mar. 31, 2025   150,000 1,430,429      
Balance, amount at Mar. 31, 2025 $ 1,850,710 $ 150 $ 1,430 $ 55,467,290 $ (53,618,160) $ 0