XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Changes in Stockholders' Equity (Unaudited) - USD ($)
Common Stock [Member]
Treasury Stock, Common [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Noncontrolling Interest [Member]
Total
Balance at Dec. 31, 2023 $ 386 $ (1) $ 11,386,055 $ (7,047,571) $ 30,215 $ 11,779 $ 4,380,863
Balance, shares at Dec. 31, 2023 3,855,126            
Treasury stock balance, shares at Dec. 31, 2023   (6,765)          
Redemption of shares $ (1) $ 1
Redemption of shares, shares (6,765) 6,765          
Net income (loss) (709,707) 6,613 (703,094)
Foreign currency translation adjustment (1,551) (302) (1,853)
Balance at Mar. 31, 2024 $ 385 11,386,055 (7,757,278) 28,664 18,090 3,675,916
Balance, shares at Mar. 31, 2024 3,848,361            
Treasury stock balance, shares at Mar. 31, 2024            
Balance at Dec. 31, 2023 $ 386 $ (1) 11,386,055 (7,047,571) 30,215 11,779 4,380,863
Balance, shares at Dec. 31, 2023 3,855,126            
Treasury stock balance, shares at Dec. 31, 2023   (6,765)          
Net income (loss)             (1,659,449)
Balance at Sep. 30, 2024 $ 399 11,422,708 (8,709,605) 34,111 16,012 2,763,625
Balance, shares at Sep. 30, 2024 3,989,056            
Treasury stock balance, shares at Sep. 30, 2024            
Balance at Dec. 31, 2023 $ 386 $ (1) 11,386,055 (7,047,571) 30,215 11,779 4,380,863
Balance, shares at Dec. 31, 2023 3,855,126            
Treasury stock balance, shares at Dec. 31, 2023   (6,765)          
Balance at Dec. 31, 2024 $ 399 11,422,708 (9,518,045) 27,852 (3,793) 1,929,121
Balance, shares at Dec. 31, 2024 3,989,056            
Treasury stock balance, shares at Dec. 31, 2024            
Balance at Mar. 31, 2024 $ 385 11,386,055 (7,757,278) 28,664 18,090 3,675,916
Balance, shares at Mar. 31, 2024 3,848,361            
Treasury stock balance, shares at Mar. 31, 2024            
Net income (loss) (442,699) 10,384 (432,315)
Foreign currency translation adjustment (1,777) 60 (1,717)
Share based compensation 6,667 6,667
Share based compensation, shares 423            
Balance at Jun. 30, 2024 $ 385 11,392,722 (8,199,977) 26,887 28,534 3,248,551
Balance, shares at Jun. 30, 2024 3,848,784            
Treasury stock balance, shares at Jun. 30, 2024            
Net income (loss) (509,628) (14,411) (524,039)
Foreign currency translation adjustment 7,224 1,889 9,113
Share based compensation 30,000 30,000
Share based compensation, shares 4,720            
Roundup of fractional shares upon reverse stock split $ 14 (14)
Roundup of fractional shares upon reverse stock split, shares 135,552            
Balance at Sep. 30, 2024 $ 399 11,422,708 (8,709,605) 34,111 16,012 2,763,625
Balance, shares at Sep. 30, 2024 3,989,056            
Treasury stock balance, shares at Sep. 30, 2024            
Balance at Dec. 31, 2024 $ 399 11,422,708 (9,518,045) 27,852 (3,793) 1,929,121
Balance, shares at Dec. 31, 2024 3,989,056            
Treasury stock balance, shares at Dec. 31, 2024            
Net income (loss) (698,949) (13,970) (712,919)
Foreign currency translation adjustment (3,209) 10 (3,199)
Share based compensation $ 2 29,998 30,000
Share based compensation, shares 16,325            
Issuance of common stock $ 4,600 22,784,368 22,788,968
Issuance of common stock, shares 46,000,000            
Balance at Mar. 31, 2025 $ 5,001 34,237,074 (10,216,994) 24,643 (17,753) 24,031,971
Balance, shares at Mar. 31, 2025 50,005,381            
Treasury stock balance, shares at Mar. 31, 2025            
Balance at Dec. 31, 2024 $ 399 11,422,708 (9,518,045) 27,852 (3,793) 1,929,121
Balance, shares at Dec. 31, 2024 3,989,056            
Treasury stock balance, shares at Dec. 31, 2024            
Net income (loss)             (1,931,535)
Balance at Sep. 30, 2025 $ 5,001 34,237,074 (11,420,899) 12,074 (33,324) 22,799,926
Balance, shares at Sep. 30, 2025 50,005,381            
Treasury stock balance, shares at Sep. 30, 2025            
Balance at Mar. 31, 2025 $ 5,001 34,237,074 (10,216,994) 24,643 (17,753) 24,031,971
Balance, shares at Mar. 31, 2025 50,005,381            
Treasury stock balance, shares at Mar. 31, 2025            
Net income (loss) (617,078) (6,168) (623,246)
Foreign currency translation adjustment (1,394) (783) (2,177)
Balance at Jun. 30, 2025 $ 5,001 34,237,074 (10,834,072) 23,249 (24,704) 23,406,548
Balance, shares at Jun. 30, 2025 50,005,381            
Treasury stock balance, shares at Jun. 30, 2025            
Net income (loss) (586,827) (8,543) (595,370)
Foreign currency translation adjustment (11,175) (77) (11,252)
Balance at Sep. 30, 2025 $ 5,001 $ 34,237,074 $ (11,420,899) $ 12,074 $ (33,324) $ 22,799,926
Balance, shares at Sep. 30, 2025 50,005,381            
Treasury stock balance, shares at Sep. 30, 2025