XML 103 R7.htm IDEA: XBRL DOCUMENT v3.25.4
Condensed Consolidated Statements of Changes in Stockholders' Equity (Deficit) - USD ($)
Preferred Stock [Member]
Preferred Class B [Member]
Preferred Stock [Member]
Preferred Class C [Member]
Common Stock [Member]
Warrant [Member]
Subscription Receivable [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Noncontrolling Interest [Member]
Total
Balance at Dec. 31, 2022 $ 89 $ 2,629,696 $ (2,015,756) $ 614,029
Balance, shares at Dec. 31, 2022 891,000 [1]              
Issuance of common stock for services $ 17 1,530,635 1,530,659
Issuance of common stock for services, shares 118,667 [1]              
Issuance of common stock for cash $ 35 6,199,965 6,200,000
Issuance of common stock for cash, shares 350,000 [1]              
Imputed Interest (6,473) (6,473)
Options and Warrants Vested for Services 624,463 624,463
Warrants exercised for cash $ 7 1,024,493 1,024,493
Warrants exercised for cash, shares 68,300              
Net (loss) (9,212,417)     (9,212,417)
Translation adjustment                  
Reverse stock split                   1 for 15 reverse stock split
Balance at Dec. 31, 2023 $ 148 12,002,779 (11,228,173) $ 774,754
Balance, shares at Dec. 31, 2023 1,427,967 [1]              
Issuance of common stock for services $ 11 416,489 416,500
Issuance of common stock for services, shares 106,667              
Issuance of common stock for cash $ 4 179,996 180,000
Issuance of common stock for cash, shares 40,000              
Options and Warrants Vested for Services 37,965 37,965
Net (loss)             (2,367,581) (36) (2,367,617)
Translation Adjustment               (70)   (70)
Balance at Mar. 31, 2024 $ 163 12,637,229 (13,595,754) (70) (36) (958,468)
Balance, shares at Mar. 31, 2024 1,574,634              
Balance at Dec. 31, 2023 $ 148 12,002,779 (11,228,173) 774,754
Balance, shares at Dec. 31, 2023 1,427,967 [1]              
Net (loss)                   (6,758,630)
Translation adjustment                   (1,663)
Balance at Sep. 30, 2024 $ 98 $ 200 34,300 (1,000,000) 30,782,876 (15,986,733) (1,166) (376) 13,829,199
Balance, shares at Sep. 30, 2024 2,145 980,000 1,942,364              
Balance at Dec. 31, 2023 $ 148 12,002,779 (11,228,173) 774,754
Balance, shares at Dec. 31, 2023 1,427,967 [1]              
Issuance of common stock for services $ 57 2,106,208 2,106,265
Issuance of common stock for services, shares [1]     554,154              
Issuance of common stock for cash $ 34 1,327,989 1,328,023
Issuance of common stock for cash, shares [1]     345,000              
Options and Warrants Vested for Services 248,682 248,682
Net (loss) (8,706,145) (1,081) (8,707,226)
Issuance of preferred stock B for cash 324,288 (1,150,000) 3,475,712 2,650,000
Issuance of preferred stock B for cash, shares 3,800                  
Issuance of Preferred Stock C for IP Acquisition $ 98 14,209,902 14,210,000
Issuance of Preferred Stock C for IP Acquisition, shares   980,000                
Issuance of common stock for IP purchase $ 52 1,344,098       1,344,150
Issuance of common stock for IP purchase, shares [1]     515,000              
Conversion of preferred stock B for common stock (1,133,000) (1,133,000)
Conversion of preferred stock B for common stock, shares (1,030)                  
Issuance of common stock for preferred stock B Conversion $ 38 1,132,962 1,133,000
Issuance of common stock for preferred stock B Conversion, shares [1]     374,393              
Preferred stock B dividend in common stock $ 3 70,165 (70,168)
Preferred stock B dividend in common stock, shares [1]     28,067              
Reverse stock split rounding adjustment $ (7) 252 245
Reverse stock split rounding adjustment, shares [1]     1,060              
Translation adjustment (9,845) $ (9,845)
Reverse stock split                   1 for 15 reverse stock split
Balance at Dec. 31, 2024 $ 98 $ 325 324,288 (1,150,000) 34,785,749 (20,004,486) (9,845) (1,081) $ 13,945,048
Balance, shares at Dec. 31, 2024 2,770 980,000 3,245,641 [1]              
Balance at Mar. 31, 2024 $ 163 12,637,229 (13,595,754) (70) (36) (958,468)
Balance, shares at Mar. 31, 2024 1,574,634              
Issuance of common stock for services $ 18 808,136 808,154
Issuance of common stock for services, shares     176,154              
Issuance of common stock for cash $ 6 388,264 388,270
Issuance of common stock for cash, shares     63,333              
Imputed Interest
Options and Warrants Vested for Services 50,980 50,980
Net (loss) (2,390,979) (340) (2,391,319)
Issuance of Preferred Stock C for IP Acquisition $ 98 14,209,902 14,210,000
Issuance of Preferred Stock C for IP Acquisition, shares   980,000                
Conversion of preferred stock B for common stock (390,500) (390,500)
Conversion of preferred stock B for common stock, shares (355)                  
Issuance of common stock for preferred stock B Conversion $ 13 390,487 390,500
Issuance of common stock for preferred stock B Conversion, shares     128,243              
Translation Adjustment (1,096) (1,096)
Issuance of Preferred Stock B 34,300 (1,000,000) 2,465,700 1,500,000
Issuance of preferred stock B, shares 2,500                  
Amortization of discount on preferred stock 222,678 222,678
Balance at Jun. 30, 2024 $ 98 $ 200 34,300 (1,000,000) 30,782,876 (15,986,733) (1,166) (376) 13,829,199
Balance, shares at Jun. 30, 2024 2,145 980,000 1,942,364              
Issuance of common stock for services $ 11 458,850 458,861
Issuance of common stock for services, shares   106,333              
Options and Warrants Vested for Services 108,758 108,758
Net (loss) (1,999,233) (461) (1,999,694)
Issuance of preferred stock B for cash 750.000 750,000
Issuance of preferred stock B for cash, shares                  
Conversion of preferred stock B for common stock (313,500) (313,500)
Conversion of preferred stock B for common stock, shares (285)                  
Issuance of common stock for preferred stock B Conversion $ 9 313,491 313,500
Issuance of common stock for preferred stock B Conversion, shares     85,928              
Translation adjustment                   (497)
Translation Adjustment (497) (497)
Amortization of discount on preferred stock 241,620 241,620
Reverse stock split rounding adjustment (7) 252 245
Balance at Sep. 30, 2024 $ 98 $ 200 34,300 (1,000,000) 30,782,876 (15,986,733) (1,166) (376) 13,829,199
Balance, shares at Sep. 30, 2024 2,145 980,000 1,942,364              
Balance at Dec. 31, 2024 $ 98 $ 325 324,288 (1,150,000) 34,785,749 (20,004,486) (9,845) (1,081) 13,945,048
Balance, shares at Dec. 31, 2024 2,770 980,000 3,245,641 [1]              
Issuance of common stock for services $ 52 1,938,448 1,938,500
Issuance of common stock for services, shares     522,000              
Issuance of common stock for cash $ 31 654,969 655,000
Issuance of common stock for cash, shares     305,555              
Options and Warrants Vested for Services 50,979 50,979
Net (loss) (4,839,391) (98) (4,839,489)
Conversion of preferred stock B for common stock (1,581,812) (1,581,812)
Conversion of preferred stock B for common stock, shares (1,438)                  
Issuance of common stock for preferred stock B Conversion $ 100 1,581,712 1,581,812
Issuance of common stock for preferred stock B Conversion, shares     1,001,734              
Translation Adjustment 7,624 7,624
Collection of subscriptions receivable 1,150,000 1,150,000
Warrants exercised for cash $ 32 479,968 480,000
Warrants exercised for cash, shares     320,000              
Issuance of common stock for master service agreement $ 165 6,712,835 6,713,000
Issuance of common stock for master service agreement, shares     1,650,000              
Issuance of common stock for debt settlement $ 10 149,990 150,000
Issuance of common stock for debt settlment, shares     100,000              
Balance at Mar. 31, 2025 $ 98 $ 715 324,288 44,772,837 (24,843,877) (2,221) (1,179) 20,250,661
Balance, shares at Mar. 31, 2025 1,332 980,000 7,144,930              
Balance at Dec. 31, 2024 $ 98 $ 325 324,288 (1,150,000) 34,785,749 (20,004,486) (9,845) (1,081) 13,945,048
Balance, shares at Dec. 31, 2024 2,770 980,000 3,245,641 [1]              
Net (loss)                   (17,874,085)
Translation adjustment                   (2,079)
Balance at Sep. 30, 2025 $ 98 $ 1,389 324,288 53,283,483 (37,877,913) (2,079) (1,739) 15,727,527
Balance, shares at Sep. 30, 2025 82 980,000 13,883,103              
Balance at Mar. 31, 2025 $ 98 $ 715 324,288 44,772,837 (24,843,877) (2,221) (1,179) 20,250,661
Balance, shares at Mar. 31, 2025 1,332 980,000 7,144,930              
Issuance of common stock for services $ 179 3,174,912 3,175,091
Issuance of common stock for services, shares     1,785,760              
Issuance of common stock for cash $ 43 (224,569) 655,311 430,785
Issuance of common stock for cash, shares     432,121              
Options and Warrants Vested for Services 50,979 50,979
Warrants exercised for cash $ 10 149,990 150,000
Warrants exercised for cash, shares     100,000              
Net (loss) (5,415,818) (2) (5,415,820)
Issuance of preferred stock B for cash 100,000 100,000
Issuance of preferred stock B for cash, shares 100                  
Conversion of preferred stock B for common stock (935,000) (935,000)
Conversion of preferred stock B for common stock, shares (850)                  
Issuance of common stock for preferred stock B Conversion $ 62 934,938 935,000
Issuance of common stock for preferred stock B Conversion, shares     623,332              
Translation Adjustment 187 187
Issuance of common stock for debt settlement $ 33 499,967 500,000
Issuance of common stock for debt settlment, shares     333,333              
Cashless exercise of warrants $ 23     (23)  
Cashless exercise of warrants, shares     224,981              
Balance at Jun. 30, 2025 $ 98 $ 1,065 324,288 (224,569) 49,403,911 (30,259,695) (2,034) (1,181) 19,241,883
Balance, shares at Jun. 30, 2025 582 980,000 10,644,457              
Issuance of common stock for services $ 257 5,542,844 5,543,101
Issuance of common stock for services, shares     2,570,970              
Issuance of common stock for cash $ 71 224,569 1,099,931 1,324,571
Issuance of common stock for cash, shares     709,676              
Options and Warrants Vested for Services 1,099,793 1,099,793
Warrants exercised for cash $ 20 296,980 297,000
Warrants exercised for cash, shares     198,000              
Net (loss) (7,618,218) (558) (7,618,776)
Conversion of preferred stock B for common stock (550,000) (550,000)
Conversion of preferred stock B for common stock, shares (500)                  
Issuance of common stock for preferred stock B Conversion $ 37 549,963 550,000
Issuance of common stock for preferred stock B Conversion, shares     366,667              
Translation adjustment                   (45)
Translation Adjustment (45) (45)
Issuance of common stock for debt settlement $ 39 589,961 590,000
Issuance of common stock for debt settlment, shares     393,333              
Cancellation of common stock for rescinded master distributor agreement $ (100) (4,749,900) (4,750,000)
Cancellation of common stock for rescinded master distributor agreement, shares     (1,000,000)              
Balance at Sep. 30, 2025 $ 98 $ 1,389 $ 324,288 $ 53,283,483 $ (37,877,913) $ (2,079) $ (1,739) $ 15,727,527
Balance, shares at Sep. 30, 2025 82 980,000 13,883,103              
[1] Shares have been retroactively adjusted to reflect the decreased number of shares resulting from a 1 for 15 reverse stock split.