XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Consolidated Statements of Changes in Stockholders' Equity - USD ($)
Preferred Stock [Member]
Series A Preferred Stock [Member]
Preferred Stock [Member]
Series B Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Comprehensive Income [Member]
AOCI Including Portion Attributable to Noncontrolling Interest [Member]
Noncontrolling Interest [Member]
Total
Balance - March 31, 2024 at Dec. 31, 2023 $ 10 $ 31 $ 2,152 $ 34,530,862 $ (26,084,133) $ (25,340) $ 8,423,582 $ (377,710) $ 8,045,872
Shares, Issued at Dec. 31, 2023 10,000 31,080 2,151,620            
Common stock issued for compensation $ 2 31,063 31,065 31,065
Shares Issued, Shares, Share-Based Payment Arrangement, after Forfeiture 1,875            
Net income (loss) (809,767) (809,767) 229,551 (580,216)
Common stock issued for settlement of debt $ 22 279,638 279,660 279,660
Stock Issued During Period, Shares, Other 22,125            
Common stock issued in conjunction with convertible notes $ 44 597,733 597,777 597,777
Stock Issued During Period, Shares, Conversion of Convertible Securities 44,192            
Balance - June 30, 2024 at Mar. 31, 2024 $ 10 $ 31 $ 2,220 35,439,296 (26,893,900) (25,340) 8,522,317 (148,159) 8,374,158
Shares, Issued at Mar. 31, 2024 10,000 31,080 2,219,812            
Balance - March 31, 2024 at Dec. 31, 2023 $ 10 $ 31 $ 2,152 34,530,862 (26,084,133) (25,340) 8,423,582 (377,710) 8,045,872
Shares, Issued at Dec. 31, 2023 10,000 31,080 2,151,620            
Common stock issued for common stock payable                
Net income (loss)                 $ (2,544,103)
Stock Issued During Period, Shares, Other     22,125          
Common stock issued in conjunction with convertible notes                 $ 597,777
Resolution of derivative liabilities upon exercise of warrant                 239,323
Balance - June 30, 2024 at Jun. 30, 2024 $ 10 $ 31 $ 2,245 36,125,194 (28,902,052) (25,340) 7,200,088 371,791 7,571,879
Shares, Issued at Jun. 30, 2024 10,000 31,080 2,244,465            
Balance - March 31, 2024 at Dec. 31, 2023 $ 10 $ 31 $ 2,152 34,530,862 (26,084,133) (25,340) 8,423,582 (377,710) 8,045,872
Shares, Issued at Dec. 31, 2023 10,000 31,080 2,151,620            
Balance - June 30, 2024 at Dec. 31, 2024 $ 10 $ 36 $ 2,537 39,943,924 (32,703,410) (25,340) 7,217,757 4,682,506 11,900,263
Shares, Issued at Dec. 31, 2024 10,000 35,537 2,537,209            
Balance - March 31, 2024 at Mar. 31, 2024 $ 10 $ 31 $ 2,220 35,439,296 (26,893,900) (25,340) 8,522,317 (148,159) 8,374,158
Shares, Issued at Mar. 31, 2024 10,000 31,080 2,219,812            
Common stock issued for compensation $ 2 46,598 46,600 46,600
Shares Issued, Shares, Share-Based Payment Arrangement, after Forfeiture 1,875            
Common stock issued for warrant exercises $ 23 399,977 400,000 400,000
Stock Issued During Period, Shares, Conversion of Units 22,778            
Net income (loss) (2,008,152) (2,008,152) 44,265 (1,963,887)
Resolution of derivative liabilities upon exercise of warrant 239,323 239,323 239,323
[custom:ResolutionOfDerivativeLiabilitiesShares]            
Acquisition of subsidiary 475,685 475,685
Stock Issued During Period, Shares, Acquisitions              
Balance - June 30, 2024 at Jun. 30, 2024 $ 10 $ 31 $ 2,245 36,125,194 (28,902,052) (25,340) 7,200,088 371,791 7,571,879
Shares, Issued at Jun. 30, 2024 10,000 31,080 2,244,465            
Balance - March 31, 2024 at Dec. 31, 2024 $ 10 $ 36 $ 2,537 39,943,924 (32,703,410) (25,340) 7,217,757 4,682,506 11,900,263
Shares, Issued at Dec. 31, 2024 10,000 35,537 2,537,209            
Common stock issued for compensation $ 2 32,813 32,815 32,815
Shares Issued, Shares, Share-Based Payment Arrangement, after Forfeiture 1,875            
Common stock issued for warrant exercises $ 95 835,739 835,834 835,834
Stock Issued During Period, Shares, Conversion of Units 94,981            
Common stock issued for common stock payable $ 4 (4)
Stock Issued During Period, Shares, New Issues 3,563            
Dividend to non-controlling interest (68,645) (68,645) (68,645)
[custom:DividendToNonControllingInterestShares]            
Net income (loss) (1,157,958) (1,157,958) 13,497 (1,144,461)
Balance - June 30, 2024 at Mar. 31, 2025 $ 10 $ 36 $ 2,638 40,812,472 (33,930,013) (25,340) 6,859,803 4,696,003 11,555,806
Shares, Issued at Mar. 31, 2025 10,000 35,537 2,637,628            
Balance - March 31, 2024 at Dec. 31, 2024 $ 10 $ 36 $ 2,537 39,943,924 (32,703,410) (25,340) 7,217,757 4,682,506 11,900,263
Shares, Issued at Dec. 31, 2024 10,000 35,537 2,537,209            
Stock Issued During Period, Shares, Conversion of Units     694,914            
Common stock issued for common stock payable                 $ 4
Stock Issued During Period, Shares, New Issues     3,563           967,245
Net income (loss)                 $ (3,493,375)
[custom:SeriesBPreferredStockIssuedForSalaryPayableSettlement]   6,571              
Stock Issued During Period, Shares, Other     264,980           3,227,903
Stock Issued During Period, Shares, Reverse Stock Splits     38            
Common stock issued in conjunction with convertible notes                
Resolution of derivative liabilities upon exercise of warrant                
Balance - June 30, 2024 at Jun. 30, 2025 $ 10 $ 42 $ 3,505 45,961,191 (36,405,475) (25,340) 9,533,933 4,754,067 14,288,000
Shares, Issued at Jun. 30, 2025 10,000 42,108 3,504,454            
Balance - March 31, 2024 at Mar. 31, 2025 $ 10 $ 36 $ 2,638 40,812,472 (33,930,013) (25,340) 6,859,803 4,696,003 11,555,806
Shares, Issued at Mar. 31, 2025 10,000 35,537 2,637,628            
Common stock issued for compensation $ 2 22,381 22,383 22,383
Shares Issued, Shares, Share-Based Payment Arrangement, after Forfeiture 1,875            
Common stock issued for warrant exercises $ 600 2,391,470 2,392,070 2,392,070
Stock Issued During Period, Shares, Conversion of Units 599,933            
Dividend to non-controlling interest (68,484) (68,484) (68,484)
[custom:DividendToNonControllingInterestShares]            
Net income (loss) (2,406,978) (2,406,978) 58,064 (2,348,914)
Series B Preferred stock issued for settlement of salary payable $ 6 848,475 848,481 848,481
[custom:SeriesBPreferredStockIssuedForSalaryPayableSettlement] 6,571            
Common stock issued for settlement of debt $ 265 1,886,393 1,886,658 1,886,658
Stock Issued During Period, Shares, Other 264,980            
Reverse split adjustment
Stock Issued During Period, Shares, Reverse Stock Splits 38            
Balance - June 30, 2024 at Jun. 30, 2025 $ 10 $ 42 $ 3,505 $ 45,961,191 $ (36,405,475) $ (25,340) $ 9,533,933 $ 4,754,067 $ 14,288,000
Shares, Issued at Jun. 30, 2025 10,000 42,108 3,504,454