XML 117 R5.htm IDEA: XBRL DOCUMENT v3.25.1
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (UNAUDITED) - USD ($)
Total
Preferred Stock
Common Stock
Additional Paid-In Capital
Subscription Receivable
Retained Earnings (Accumulated Deficit)
Accumulated other comprehensive loss
Treasurys Stocks
Treasury 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 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)  
Balance, amount at Dec. 31, 2023 36,043,028   15,983 129,008,301 (20) (91,644,233) (419,844)   $ (917,159)
Foreign currency translation adjustment, net (1,715,087)   0 0 0 0 (599,276)   0
Shares issued in lieu of cash, amount 695,405   $ 0 108,297 0 0 0   0
Net loss (1,866,690)                
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 0 0 0   0
Shares issued pursuant to warrant exchange agreement, shares     950,063            
Shares issued pursuant to warrant exchange agreement, amount 0   $ 950 (950) 0 0 0   0
Stock-based compensation 994,307   0 231,897 0 0 0   0
Net loss 3,868,868   $ 0 0 0 (1,866,690) 0   $ 0
Balance, shares at Mar. 31, 2024     17,834,023           86,497
Balance, amount at Mar. 31, 2024 40,515,948   $ 17,834 129,976,070 (20) (93,510,923) (1,019,120)   $ (917,159)
Balance, shares at Dec. 31, 2023     15,982,472         86,497 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)  
Balance, amount at Dec. 31, 2023 36,043,028   $ 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)          
Net loss (16,183,018)                
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 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)  
Balance, amount at Dec. 31, 2024 24,532,930   23,689 141,583,625 (20) (114,022,275) (2,134,931)   $ (917,159)
Foreign currency translation adjustment, net 1,031,268   $ 0 0 0 0 1,031,268   0
Net loss (818,097)                
Shares issued pursuant to warrant exchange agreement, shares     2,542,126            
Shares issued pursuant to warrant exchange agreement, amount 0   $ 2,542 (2,542) 0 0 0   0
Stock-based compensation 556,611   0 556,611 0 0 0   0
Net loss (818,097)   $ 0 0 0 (818,097) 0   0
Debt exchanges, shares     1,053,372            
Debt exchanges, amount 649,000   $ 1,053 647,947 0 0 0   $ 0
Balance, shares at Mar. 31, 2025     27,284,633           86,497
Balance, amount at Mar. 31, 2025 25,951,712                
Balance, amount at Mar. 31, 2025 $ 25,951,712   $ 27,284 $ 142,785,641 $ (20) $ (114,840,372) $ (1,103,663)   $ (917,159)