XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Stockholders' (Deficit) Equity (Unaudited) - USD ($)
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Total
Beginning balance, value at Dec. 31, 2023 $ 27,890 $ 92,556,805 $ (92,469,735) $ 957 $ 115,917
Beginning balance, shares at Dec. 31, 2023 2,789,020        
Net loss     (3,258,955)   (3,258,955)
Preferred stock issuance $ 1,358,573     1,358,573
Preferred stock issuance, shares 2,000,000          
Issuance of warrants     1,441,427 1,441,427
Stock-based compensation $ 1,769 424,512 426,281
Stock-based compensation, shares   176,880        
Ending balance, value at Mar. 31, 2024 $ 1,358,573 $ 29,659 94,422,744 (95,728,690) 957 83,243
Ending balance, shares at Mar. 31, 2024 2,000,000 2,965,900        
Net loss (487,912) (487,912)
Ending balance, value at Jun. 30, 2024 $ 1,358,573 $ 29,659 94,422,744 (96,216,602) 957 (404,669)
Ending balance, shares at Jun. 30, 2024 2,000,000 2,965,900        
Net loss (625,067) (625,067)
Stock-based compensation $ 7,479 463,403 470,882
Stock-based compensation, shares   747,892        
Ending balance, value at Sep. 30, 2024 $ 1,358,573 $ 37,138 94,886,147 (96,841,669) 957 (558,854)
Ending balance, shares at Sep. 30, 2024 2,000,000 3,713,792        
Beginning balance, value at Dec. 31, 2024 $ 1,639,779 $ 37,138 94,886,147 (96,694,013) 957 (129,992)
Beginning balance, shares at Dec. 31, 2024 2,305,357 3,713,792        
Net loss (373,910) (373,910)
Ending balance, value at Mar. 31, 2025 $ 1,639,779 $ 37,138 94,886,147 (97,067,923) 957 (503,902)
Ending balance, shares at Mar. 31, 2025 2,305,357 3,713,792        
Net loss (639,680) (639,680)
Foreign currency translation 1,962 1,962
Common Stock Issuance $ 25,106 4,049,894 4,075,000
Common Stock Issuance, shares   2,510,597        
Ending balance, value at Jun. 30, 2025 $ 1,639,779 $ 62,244 98,936,041 (97,707,603) 2,919 2,933,380
Ending balance, shares at Jun. 30, 2025 2,305,357 6,224,389        
Net loss (252,985) (252,985)
Foreign currency translation 34 34
Issuance of warrants for service 1,074,716 1,074,716
Stock-based compensation 76,667 76,667
Stock-based compensation, shares          
Common Stock Issuance $ 716 74,284 75,000
Common Stock Issuance, shares   71,572        
Ending balance, value at Sep. 30, 2025 $ 1,639,779 $ 62,960 $ 100,161,708 $ (97,960,588) $ 2,953 $ 3,906,812
Ending balance, shares at Sep. 30, 2025 2,305,357 6,295,961