XML 21 R5.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY AND MEZZANINE EQUITY - USD ($)
Total
Preferred Stock
Common Stock
Additional Paid-In Capital
Subscription Receivable
Retained Earnings (Accumulated Deficit)
Accumulated other comprehensive loss
Treasurys Stocks
Balance, shares at Dec. 31, 2022     10,605,412         15,497
Balance, amount at Dec. 31, 2022 $ 39,284,295 $ 372,414 $ 10,606 $ 112,205,952 $ (4,750,108) $ (66,232,813) $ (1,132,635) $ (816,707)
Foreign currency translation adjustment, net 712,791 0 0 0 0 0 712,791 0
Proceeds from sale of common stock 4,750,088 0 $ 0 0 4,750,088 0 0 0
Proceeds from sale of common stock, net of financing fees of $442,870, shares     2,116,936          
Proceeds from sale of common stock, net of financing fees of $442,870, amount 4,807,038 0 $ 2,117 4,804,921 0 0 0 0
Proceeds from the exercise of warrants, net of financing fees of $275,000, shares     1,487,000          
Proceeds from the exercise of warrants, net of financing fees of $275,000, amount 3,258,741 0 $ 1,487 3,257,254        
Shares issued in lieu of cash, shares     15,258          
Shares issued in lieu of cash, amount 96,888 0 $ 15 96,873 0 0 0 0
Shares issued for purchase of customer base, shares     99,710          
Shares issued for purchase of customer base, amount 316,081 0 $ 100 315,981 0 0 0 0
Shares issued for purchase of Cana, shares     46,377          
Shares issued for purchase of Cana, amount 138,667 0 $ 46 138,621 0 0 0 0
Shares issued for purchase of Cloudscreen, shares     280,000          
Shares issued for purchase of Cloudscreen, amount 319,200 0 $ 280 318,920        
Shares issued upon exchange of related party debt, shares     51,485          
Shares issued upon exchange of related party debt, amount 52,000 0 $ 52 51,948        
Stock-based compensation, shares     1,280,294          
Stock-based compensation, amount 577,931 0 $ 1,280 576,651 0 0 0 $ 0
Repurchase of treasury stock, shares               71,000
Repurchase of treasury stock, amount (100,452) 0 0 0 0     $ (100,452)
Deemed dividend upon issunace and downround of warrants 0 0 0 7,241,180 0 (7,241,180) 0 0
Deemed dividend reclassified upon elimination of its redemption provision 372,414 (372,414)       372,414    
Net loss (18,542,654) 0 $ 0 0 0 (18,542,654) 0 $ 0
Balance, shares at Dec. 31, 2023     15,982,472         86,497
Balance, amount at Dec. 31, 2023 36,043,028 $ 0 $ 15,983 129,008,301 (20) (91,644,233) (419,844) $ (917,159)
Foreign currency translation adjustment, net (1,715,087)           (1,715,087)  
Shares issued in lieu of cash, shares     2,500,000          
Shares issued in lieu of cash, amount 695,405   $ 2,500 692,905        
Stock-based compensation, shares     680,000          
Stock-based compensation, amount 994,307   $ 680 993,627        
Net loss (16,183,018)         (16,183,018)    
Proceeds from sale of common stock, net of financing fees of $19,467, shares     901,488          
Proceeds from sale of common stock, net of financing fees of $19,467, amount 629,426   $ 901 628,525        
Shares issued pursuant to warrant exchange agreement, shares     950,063          
Shares issued pursuant to warrant exchange agreement, amount     $ 950 (950)        
Proceeds from exercise of warrants, net of financing fees of $372,109, shares     2,332,000          
Proceeds from exercise of warrants, net of financing fees of $372,109, amount 3,868,868   $ 2,332 3,866,536        
Deemed dividend on warrant inducement       6,195,024   (6,195,024)    
Debt exchanges, shares     343,112          
Debt exchanges, amount 200,000   $ 343 199,657        
Balance, shares at Dec. 31, 2024     23,689,135         86,497
Balance, amount at Dec. 31, 2024 $ 24,532,929   $ 23,689 $ 141,583,625 $ (20) $ (114,022,275) $ (2,134,931) $ (917,159)