XML 15 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Changes in Stockholders' Equity (Unaudited) - USD ($)
Preferred Stock [Member]
Series A Preferred Stock [Member]
Preferred Stock [Member]
Series B Preferred Stock [Member]
Preferred Stock [Member]
Series C Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2023 $ 300 $ 328 $ 873 $ 8,597,147 $ (6,822,290) $ 1,776,358
Balance, shares at Dec. 31, 2023 3,000,000 3,275,000 8,734,770      
Issuance of common shares for stock-based compensation   $ 48 2,199,952 2,200,000
Issuance of common shares for stock-based compensation, shares       480,000      
Issuance of common shares for services   $ 23 747,977 748,000
Issuance of common shares for services, shares       230,000      
Issuance of common shares and warrants for cash   $ 16 488,987 489,003
Issuance of common shares and warrants for cash, shares       152,813      
Issuance of common shares for preferred Series A $ (300)   $ 150 150  
Issuance of common shares for preferred Series A, shares (3,000,000)     1,500,000      
Issuance of common shares for preferred Series B $ (328)   $ 131 197  
Issuance of common shares for preferred Series B, shares   (3,275,000)   1,310,000      
Issuance of common shares for cash   $ 102 4,179,398   4,179,500
Issuance of common shares for cash, shares       1,020,000      
Relative fair value of warrants issued with convertible debt     76,802   76,802
Issuance common shares for conversion of debt       $ 25 808,507 808,532
Issuance common shares for conversion of debt, shares       252,666      
Net loss (6,044,239) (6,044,239)
Balance at Sep. 30, 2024 $ 1,368 17,099,117 (12,866,529) 4,233,956
Balance, shares at Sep. 30, 2024 13,680,249      
Balance at Dec. 31, 2023 $ 300 $ 328 $ 873 8,597,147 (6,822,290) 1,776,358
Balance, shares at Dec. 31, 2023 3,000,000 3,275,000 8,734,770      
Balance at Dec. 31, 2024   $ 1,453 18,123,723 (14,250,751) 3,874,425
Balance, shares at Dec. 31, 2024   14,534,685      
Balance at Jun. 30, 2024 $ 300 $ 328   $ 912 9,710,913 (9,181,073) 531,380
Balance, shares at Jun. 30, 2024 3,000,000 3,275,000   9,117,583      
Issuance of common shares for stock-based compensation   $ 40 1,999,960 2,000,000
Issuance of common shares for stock-based compensation, shares       400,000      
Issuance of common shares for services       $ 8 399,992   400,000
Issuance of common shares for services, shares       80,000      
Issuance of common shares for cash   $ 102 4,179,398 4,179,500
Issuance of common shares for cash, shares       1,020,000      
Issuance common shares for conversion of debt       $ 25 808,507   808,532
Issuance common shares for conversion of debt, shares       252,666      
Net loss   (3,685,456) (3,685,456)
Issuance of common stock and warrants for cash  
Issuance of common stock and warrants for cash, shares            
Issuance of common shares for preferred Series A $ (300)   $ 150 150
Issuance of common shares for preferred Series A, shares (3,000,000)     1,500,000      
Issuance of common shares for preferred Series B (328)   $ 131 197
Issuance of common shares for preferred Series B, shares (3,275,000)     1,310,000      
Balance at Sep. 30, 2024 $ 1,368 17,099,117 (12,866,529) 4,233,956
Balance, shares at Sep. 30, 2024 13,680,249      
Balance at Dec. 31, 2024   $ 1,453 18,123,723 (14,250,751) 3,874,425
Balance, shares at Dec. 31, 2024   14,534,685      
Issuance of common shares for stock-based compensation   $ 133 6,048,277 6,048,410
Issuance of common shares for stock-based compensation, shares       1,325,000      
Net loss   (10,889,934) (10,889,934)
Issuance of preferred Series C for warrants and cash   1,050,000 1,050,000
Issuance of preferred Series C for warrants and cash, shares     1,050        
Issuance of common shares for preferred Series C   $ 51 (51)
Issuance of common shares for preferred Series C, shares     (1,050) 513,334      
Issuance of common for exercise of warrants   $ 47 1,511,523   1,511,570
Issuance of common for exercise of warrants, shares       466,789      
Issuance of common stock and warrants for cash   $ 200 6,767,300   6,767,500
Issuance of common stock and warrants for cash, shares       2,000,000      
Contributed capital   64,615   64,615
Issuance of common for exercise of options   $ 1 12,749   12,750
Issuance of common for exercise of options, shares       7,073      
Balance at Sep. 30, 2025   $ 1,885 33,578,136 (25,140,685) 8,439,336
Balance, shares at Sep. 30, 2025   18,846,881      
Balance at Jun. 30, 2025   $ 1,537 22,696,018 (20,130,327) 2,567,228
Balance, shares at Jun. 30, 2025   1,050 15,374,685      
Issuance of common shares for stock-based compensation   $ 49 2,590,597 2,590,646
Issuance of common shares for stock-based compensation, shares       485,000      
Issuance of common shares for cash, shares       0      
Net loss   (5,010,358) (5,010,358)
Issuance of common shares for preferred Series C   $ 51 (51)
Issuance of common shares for preferred Series C, shares     (1,050) 513,334      
Issuance of common for exercise of warrants   $ 47 1,511,523 1,511,570
Issuance of common for exercise of warrants, shares       466,789      
Issuance of common stock and warrants for cash   $ 200 6,767,300 6,767,500
Issuance of common stock and warrants for cash, shares       2,000,000      
Issuance of common for exercise of options   $ 1 12,749 12,750
Issuance of common for exercise of options, shares       7,073      
Balance at Sep. 30, 2025   $ 1,885 $ 33,578,136 $ (25,140,685) $ 8,439,336
Balance, shares at Sep. 30, 2025   18,846,881