XML 17 R5.htm IDEA: XBRL DOCUMENT v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (UNAUDITED) - USD ($)
Series A Preferred Stocks [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Treasury Stocks [Member]
Retained Earnings [Member]
Noncontrolling Interest [Member]
Total
Beginning balance, value at Dec. 31, 2023 $ 26,221 $ 83,097,553 $ (20,000) $ (65,908,406) $ 41,821 $ 17,237,189
Beginning balance, shares at Dec. 31, 2023 26,220,508          
Issuance of common stock for services $ 633 735,017 735,650
Issuance of common stock for services, shares   633,292          
Issuance of common stock for cash $ 2,667 1,422,333 1,425,000
Issuance of common stock for cash, shares   2,667,568          
Issuance of common stock for a reduction of liabilities $ 700 858,590 859,290
Issuance of common stock for a reduction of liabilities, shares   700,000          
Issuance of common stock on conversion of debt $ 1,903 2,225,590 2,227,493
Issuance of common stock on conversion of debt, shares   1,903,095          
Issuance of warrants for services 92,522 92,522
Stock based compensation $ 2,203 2,549,756 2,551,959
Stock based compensation, shares   2,203,299          
Stock based compensation - consultant $ 13 19,985 19,998
Stock based compensation- consultant, shares   13,157          
Series A Preferred Stock issued as part consideration for the purchase of the Endeavor Entities $ 108 105,897,709 105,897,709
Series A Preferred Stock issued as part consideration for the purchase of the Endeavor Entities, shares 107,789            
Common stock issued as part consideration for the purchase of the Endeavor Entities $ 6,724 10,415,927 10,422,651
Common stock issued as part consideration for the purchase of the Endeavor Entities, shares   6,724,291          
Common stock distributable- Series A Preferred Stock Dividends $ 645 852,555 (853,200)
Common stock distributable- Series A Preferred Stock Dividends, Shares   643,980          
Net loss (22,189,820) (4,161,105) (26,350,925)
Ending balance, value at Dec. 31, 2024 $ 108 $ 41,709 208,167,537 (20,000) (88,951,426) (4,119,284) 115,118,644
Ending balance, shares at Dec. 31, 2024 107,789 41,709,190          
Issuance of common stock for a reduction of liabilities $ 600 719,042 719,642
Issuance of common stock for a reduction of liabilities, shares   599,729          
Issuance of common stock for legal settlement   $ 537 436,524       437,061
Issuance of common stock for legal settlement, shares   536,666          
Stock based compensation $ 925 1,178,298 1,179,223
Stock based compensation, shares   924,878          
Stock based compensation - consultant $ 3,739 1,202,261 1,206,000
Stock based compensation- consultant, shares   3,739,106          
Common stock issued - Series A Preferred Stock Dividends $ 3,063 2,836,195 (2,839,258)
Common stock issued - Series A Preferred Stock Dividends, shares   3,063,417          
Common stock distributable - Series A Preferred Stock Dividends $ 2,069 1,914,922 (1,916,991)
Common stock distributable - Series A Preferred Stock Dividends, shares   2,069,296          
Shares issued with debt $ 1,750 1,447,473 1,449,223
Shares issued with debt, shares   1,749,982          
Shares issued with debt conversion $ 7,040 2,193,301 2,200,341
Shares issued with debt conversion, shares   7,039,685          
Consideration received for divestiture $ (11) (10,814,449) (10,814,460)
Divestiture, shares (11,058)            
Net loss (54,352,099) (6,518) (54,358,617)
Ending balance, value at Sep. 30, 2025 $ 97 $ 61,432 $ 216,182,613 $ (20,000) $ (148,059,774) $ (4,125,802) $ 64,038,566
Ending balance, shares at Sep. 30, 2025 96,731 61,431,949