XML 17 R5.htm IDEA: XBRL DOCUMENT v3.25.2
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        
Stock based compensation - Options 44,247   44,247
Conversion of Preferred stock, Series E to Common stock $ (9) 3 6  
Conversion of Preferred stock, Series E to Common stock, shares (86,000)            
Common stock issued for services $ 18 255,582   255,600
Conversion of Preferred stock, Series E to Common stock, shares   28,667          
Common stock issued for services, shares   180,000          
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
Issuance of common stock upon conversion of promissory notes, shares   286,001          
Common stock issued upon exercise of warrants $ 21 592,036   592,057
Common stock issued upon exercise of warrants, shares   213,186          
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          
Ending balance, value at Mar. 31, 2024 0 $ 270 0 80,165,191 (77,197,510)   2,967,951
Net loss (778,427)   (778,427)
Ending balance, shares at Mar. 31, 2024 0 2,702,326 0        
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        
Ending balance, value at Jun. 30, 2024 $ 0 $ 327 $ 0 80,826,730 (78,212,782)   2,614,275
Net loss             (1,793,699)
Ending balance, shares at Jun. 30, 2024 0 3,272,582 0        
Beginning balance, value at Mar. 31, 2024 $ 0 $ 270 $ 0 80,165,191 (77,197,510)   2,967,951
Beginning balance, shares at Mar. 31, 2024 0 2,702,326 0        
Stock based compensation - Options 27,967   27,967
Common stock issued as investment $ 48 480,952   481,000
Common stock issued as investment, shares   481,000          
Issuance of common stock upon settlement $ 9 152,620   152,629
Issuance of common stock upon settlement, shares   89,256          
Ending balance, value at Jun. 30, 2024 0 $ 327 0 80,826,730 (78,212,782)   2,614,275
Net loss (1,015,272)   (1,015,272)
Ending balance, shares at Jun. 30, 2024 0 3,272,582 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 $ 49 2,149,269 54,667 2,203,985
Stock based compensation - Stock, shares     480,833        
Issuance of common stock upon settlement of debt $ 30 $ (30)
Issuance of common stock upon settlement of debt, shares   300,000 (300,000)        
Common stock issued for services $ 3 $ (3)
Common stock issued for services, shares   30,000          
Issuance of common stock for services, shares     (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          
Ending balance, value at Mar. 31, 2025 0 $ 1,827 65 108,926,516 (103,571,469) 207,929 5,564,868
Net loss (4,558,758) 16,595 (4,542,163)
Ending balance, shares at Mar. 31, 2025 0 18,259,795 657,458        
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        
Ending balance, value at Jun. 30, 2025 $ 0 $ 2,074 $ 132 114,295,237 (107,738,898) 173,246 6,731,791
Net loss             (8,798,942)
Ending balance, shares at Jun. 30, 2025 0 20,719,983 1,327,551        
Beginning balance, value at Mar. 31, 2025 $ 0 $ 1,827 $ 65 108,926,516 (103,571,469) 207,929 5,564,868
Beginning balance, shares at Mar. 31, 2025 0 18,259,795 657,458        
Stock based compensation - Options 10,853 10,853
Stock based compensation - Stock $ 40 $ (37) 126,665 54,667 181,335
Stock based compensation - Stock, shares   395,000 (374,166)        
Common stock issued for services $ 55 $ (1) 881,428 881,482
Common stock issued for services, shares   547,774          
Issuance of common stock for services, shares     (10,000)        
Common stock issued in connection with purchase of intangible assets $ 40 $ 94 2,509,398 2,509,532
Common stock issued in connection with purchase of intangible assets, shares   403,747 940,926        
Ending balance, value at Jun. 30, 2025 0 $ 2,074 $ 132 114,295,237 (107,738,898) 173,246 6,731,791
Net loss (4,167,429) (89,350) (4,256,779)
Proceeds from sale of common stock in offering $ 112 $ 11 $ 1,840,377 $ 1,840,500
Proceeds from sale of common stock in offering, shares   1,113,667 113,333        
Ending balance, shares at Jun. 30, 2025 0 20,719,983 1,327,551