XML 16 R5.htm IDEA: XBRL DOCUMENT v3.26.1
Condensed Consolidated Statements of Changes in Shareholders' Equity (Deficit) (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Parent [Member]
Noncontrolling Interest [Member]
Total
Balance at at Dec. 31, 2024 $ 31,778 $ 14,586,077 $ (16,602,838) $ (68,927) $ (2,053,910) $ (24,953) $ (2,078,863)
Balance, shares at Dec. 31, 2024 [1] 31,778,032            
 Foreign currency translation (12,154) (12,154) (12,154)
Net loss (1,011,161) (1,011,161) 549 (1,010,612)
Capital contribution by former majority member of AGIG 500,000 500,000 500,000
Balance at Mar. 31, 2025 $ 31,778 15,086,077 (17,613,999) (81,081) (2,577,225) (24,404) (2,601,629)
Balance, shares at Mar. 31, 2025 [1] 31,778,032            
Balance at at Dec. 31, 2025 $ 36,918 65,037,940 (46,055,127) (5,314) 19,014,417 19,014,417
Balance, shares at Dec. 31, 2025 36,918,281            
Equity line of credit stock issuances $ 868 2,568,229 2,569,097 2,569,097
Equity line of credit stock issuance, shares 868,000            
Shares issued for cash consideration, net of fees $ 4,134 18,384,065 18,388,199 18,388,199
Shares issued for cash consideration net of fees, shares 4,134,175            
Exercise of pre-funded warrants $ 1,801 1,801 $ 1,801
Exercise of pre-funded warrants, shares 1,800,543          
Disputed placement agent fees for prior year stock sales (400,000) (400,000) $ (400,000)
Restricted stock awards granted $ 302 (302)     0 0
Restricted stock awards granted, shares 301,822            
Equity compensation 947,685 947,685 947,685
 Foreign currency translation 46,346 46,346 46,346
Net loss (5,229,104) (5,229,104) (5,229,104)
Balance at Mar. 31, 2026 $ 44,023 $ 86,537,617 $ (51,284,231) $ 41,032 $ 35,338,441 $ 35,338,441
Balance, shares at Mar. 31, 2026 44,022,821            
[1] In accordance with ASC 805 the historical shareholders’ equity of AGIG prior to the reverse acquisition has been retrospectively adjusted for the equivalent number of shares received in the Share Exchange with the difference between the par value of these shares and the consideration reflected in Additional Paid-in Capital. See Note 4 – Acquisition