XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Consolidated Statements of Changes in Stockholders' Equity (Unaudited) - USD ($)
Preferred Stock [Member]
Series A Preferred Stock [Member]
Preferred Stock [Member]
Series B Preferred Stock [Member]
Preferred Stock [Member]
Series D 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 - June 30, 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            
Common stock issued in conjunction with convertible notes $ 44 597,733 597,777 597,777
Stock Issued During Period, Shares, Conversion of Units   44,192            
Net income (loss) (809,767) (809,767) 229,551 (580,216)
Balance - September 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 - June 30, 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)                   $ (3,317,107)
Stock Issued During Period, Shares, Other       1,770,000           337,083
Series D Preferred stock issued for settlement of debt                  
Common stock issued for warrant exercises                   597,777
Resolution of derivative liabilities upon exercise of warrant                   885,843
Balance - September 30, 2024 at Sep. 30, 2024 $ 10 $ 31 $ 2,328 37,415,534 (29,825,840) (25,340) 7,566,723 522,575 8,089,298
Shares, Issued at Sep. 30, 2024 10,000 31,080   2,327,208            
Balance - June 30, 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 - September 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 - 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            
Common stock issued for compensation $ 2 46,598 46,600 46,600
Shares Issued, Shares, Share-Based Payment Arrangement, after Forfeiture   1,875            
Net income (loss) (2,008,152) (2,008,152) 44,265 (1,963,887)
Acquisition of subsidiary 475,685 475,685
Stock Issued During Period, Shares, Acquisitions              
Common stock issued for warrant exercises $ 23 399,977 400,000 400,000
Stock Issued During Period, Shares, Conversion of Convertible Securities   22,778            
Resolution of derivative liabilities upon exercise of warrant 239,323 239,323 239,323
[custom:ResolutionOfDerivativeLiabilitiesShares]              
Balance - September 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            
Common stock issued for compensation $ 2 31,818 31,820 31,820
Shares Issued, Shares, Share-Based Payment Arrangement, after Forfeiture   1,875            
Net income (loss) (923,788) (923,788) 150,784 (773,004)
Common stock issued for conversion of debt $ 38 337,045 337,083 337,083
Stock Issued During Period, Shares, Other     38,305            
Common stock issued for warrant exercises $ 43 174,957 175,000 175,000
Stock Issued During Period, Shares, Conversion of Convertible Securities   42,563            
Resolution of derivative liabilities upon exercise of warrant 646,520 646,520 646,520
[custom:ResolutionOfDerivativeLiabilitiesShares]              
Common stock payable 100,000 100,000 100,000
[custom:CommonStockPayableShares]              
Balance - September 30, 2024 at Sep. 30, 2024 $ 10 $ 31 $ 2,328 37,415,534 (29,825,840) (25,340) 7,566,723 522,575 8,089,298
Shares, Issued at Sep. 30, 2024 10,000 31,080   2,327,208            
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            
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 in conjunction with convertible notes $ 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 - September 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 - 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            
Stock Issued During Period, Shares, Conversion of Units       988,655            
Common stock issued for common stock payable                   $ 4
Stock Issued During Period, Shares, New Issues       3,563           1,295,261
Net income (loss)                   $ (5,819,244)
[custom:SeriesBPreferredStockIssuedForSalaryPayableSettlement]   6,571                
Stock Issued During Period, Shares, Other     22,131             4,459,692
Stock Issued During Period, Shares, Reverse Stock Splits       38            
Series D Preferred stock issued for settlement of debt                   $ 4,708,332
Common stock issued for warrant exercises                  
Resolution of derivative liabilities upon exercise of warrant                  
Balance - September 30, 2024 at Sep. 30, 2025 $ 10 $ 42 $ 37 $ 3,833 52,140,091 (38,945,805) (25,340) 13,172,868 4,680,408 17,853,276
Shares, Issued at Sep. 30, 2025 10,000 42,108 37,110 3,832,470            
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            
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 in conjunction with convertible notes $ 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 conversion 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 - September 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            
Common stock issued for compensation $ 2 15,943 15,945 15,945
Shares Issued, Shares, Share-Based Payment Arrangement, after Forfeiture 1,875            
Common stock issued in conjunction with convertible notes $ 294 1,231,494 1,231,788 1,231,788
Stock Issued During Period, Shares, Conversion of Units 293,741            
Dividend to non-controlling interest (73,500) (73,500) (73,500)
[custom:DividendToNonControllingInterestShares]            
Net income (loss) (2,466,830) (2,466,830) 140,961 (2,325,869)
Series D Preferred stock issued for settlement of debt $ 37 4,708,295 4,708,332 4,708,332
[custom:SeriesDPreferredStockIssuedForSettlementofDebt] 37,110            
Common stock issued for service $ 32 223,168 223,200 223,200
Stock Issued During Period, Shares, Issued for Services 32,400            
Acquisition of subsidiary (214,620) (214,620)
Stock Issued During Period, Shares, Acquisitions            
Balance - September 30, 2024 at Sep. 30, 2025 $ 10 $ 42 $ 37 $ 3,833 $ 52,140,091 $ (38,945,805) $ (25,340) $ 13,172,868 $ 4,680,408 $ 17,853,276
Shares, Issued at Sep. 30, 2025 10,000 42,108 37,110 3,832,470