XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Statement of Changes in Stockholders' Equity (Unaudited) - USD ($)
Preferred Stock Series E [Member]
Common Stock [Member]
Common Stock To Be Issued [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Noncontrolling Interest [Member]
Total
Beginning balance, value at Dec. 31, 2023 $ 9 $ 143 $ 0 $ 77,348,939 $ (76,419,083) $ 930,008  
Beginning balance, shares at Dec. 31, 2023 86,000 1,433,903 0        
Conversion of Preferred stock, Series E to Common stock $ (9) $ 3 6  
Issuance of common stock upon conversion of promissory notes, shares   286,001          
Stock based compensation - Options 44,247 44,247  
Common stock issued for services $ 18 255,582 255,600  
Common stock issued for services, shares   180,000          
Conversion of Preferred stock Series E, to Common stock, shares converted (86,000)            
Common stock issued in connection with purchase of intangible assets $ 39 647,016 647,055  
Common stock issued in connection with purchase of intangible assets, shares   392,155          
Net loss (778,427) (778,427) $ (778,427)
Conversion of Preferred stock Series E, to Common stock, shares issued   28,667          
Warrants issued in connection with purchase of intangible assets 480,358 480,358  
Issuance of common stock upon conversion of promissory note $ 17 273,656 273,673  
Issuance of common stock upon conversion of promissory note, shares   168,414          
Issuance of common stock upon conversion of promissory notes $ 29 523,351 523,380  
Common stock issued upon exercise of warrants $ 21 592,036 592,057  
Common stock issued upon exercise of warrants, shares   213,186          
Ending balance, value at Mar. 31, 2024 $ 0 $ 270 $ 0 80,165,191 (77,197,510) 2,967,951  
Ending balance, shares at Mar. 31, 2024 0 2,702,326 0        
Beginning balance, value at Dec. 31, 2024 $ 0 $ 1,509 $ 49 101,591,471 (99,012,711) 0 2,580,318
Beginning balance, shares at Dec. 31, 2024 0 15,086,476 506,625        
Stock based compensation - Options 11,220 11,220
Stock based compensation - Stock 0 0 $ 49 2,149,269 0 54,667 2,203,985
Stock based compensation - Stock, shares issued     480,833        
Issuance of common stock upon settlement of debt $ 30 $ (30)
[custom:StockIssuedDuringPeriodValueSettlementOfDebtShares]   300,000          
[custom:StockToBeIssuedDuringPeriodValueSettlementOfDebtShares]     (300,000)        
Common stock issued for services $ 3 $ (3)
Common stock issued for services, shares   30,000          
[custom:StockToBeIssuedDuringPeriodSharesIssuedForServices]     (30,000)        
Common stock issued in connection with purchase of intangible assets $ 285 5,174,556 136,667 5,311,508
Common stock issued in connection with purchase of intangible assets, shares   2,843,319          
Net loss (4,558,758) 16,595 (4,542,163)
Ending balance, value at Mar. 31, 2025 $ 0 $ 1,827 $ 65 $ 108,926,516 $ (103,571,469) $ 207,929 $ 5,564,868
Ending balance, shares at Mar. 31, 2025 0 18,259,795 657,458