XML 29 R5.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Consolidated Statements of Stockholders Equity - USD ($)
Common Stock [Member]
Preferred Stock [Member]
Common Stock To Be Issued [Member]
Additional Paid-in Capital [Member]
AOCI Attributable to Parent [Member]
Retained Earnings [Member]
Noncontrolling Interest [Member]
Total
Beginning balance at Dec. 31, 2021 $ 23,589 $ 15,697,688 $ (17,423,931) $ (19,059) $ (1,721,712)
Balance, shares at Dec. 31, 2021 23,589,229            
Shares issued for warrant conversion 471,278 471,278
Shares issued for Reg A offering $ 376 1,202,424 1,202,800
Shares issued for Reg A offering, shares 375,875              
Shares issued for MGW note conversion $ 12,908 1,535,996   1,548,904
Shares issued for MGW note conversion, shares 12,907,534              
Shares for Mast conversion $ 100 (100) 0
Shares for Mast conversion, shares 100,446              
Shares issued for S-1 Registration $ 202 290,943     291,145
Shares issued for S-1 Registration, shares 201,795              
Contribution to capital   80,000 80,000
Accumulated Comprehensive   (160,673)     (160,673)
Net Loss 147,395 19,059 166,454
Net Loss               147,395
Ending balance at Dec. 31, 2022 $ 37,175 19,278,229 (160,673) (17,276,536) 1,878,196
Balance, shares at Dec. 31, 2022 37,174,879            
Shares issued for warrant conversion $ 617     986,586       987,203
Shares issued for S-1 Registration $ 975 3,899,025   3,900,000
Shares issued for S-1 Registration, shares 975,000              
Accumulated Comprehensive   (36,155) (21,696) (57,850)
Warrants issued in conjunction for debt 609,619   609,619
Warrants issued for services 76,100   76,100
Offering cost       (805,445)       (805,445)
Shares issued for rounding $ 4 (4)  
Shares issued for rounding, shares 3,745              
Shares for Pacific Pier and Firstfire conversion $ 64 (68)   $ (4)
Shares for Pacific Pier and Firstfire conversion, shares               64,225
Shares issued for Debt Conversion $ 278 665,972   $ 666,250
Shares issued for Debt Conversion, shares 277,604              
Fair value of NCI from acquisition of Shuya             650,951 650,951
Shares issued for warrant conversion, shares 617,002              
Reclassification of derivative liabilities due to note repayment       261,639       261,639
Shares based compensation $ 40     71,960       72,000
Shares based compensation, shares 40,000              
Shares issued for Series E preferred   $ 2,199   3,208,007       3,210,206
Shares issued for Series E preferred, shares   2,199,387            
Series E preferred dividend           (47,904)   (47,904)
Net Loss         (5,659,723) 127,961 (5,531,762)
Ending balance at Dec. 31, 2023 $ 39,152 $ 2,199 $ 28,251,621 $ (196,827) $ (22,984,163) $ 757,216 $ 5,869,198
Balance, shares at Dec. 31, 2023 39,152,455 2,199,387