XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Consolidated Statements of Stockholders' Equity (Unaudited) - 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
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            
Net loss (1,073,858) 38,023 (1,035,835)
Warrants issued in conjunction for debt 609,718   609,718
Warrants issued for services 76,100   76,100
Shares issued for S-1 Registration $ 975 3,899,025   3,900,000
Shares issued for S-1 Registration, shares 975,000              
Offering costs       (753,781)       (753,781)
Shares issued for rounding $ 3 (3)  
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              
Accumulated Comprehensive 9,613 9,613
Noncontrolling interest ownership             650,951 650,951
Balance at Mar. 31, 2023 $ 38,495 23,775,096 (151,060) (18,350,395) 688,974 6,001,109
Balance, shares at Mar. 31, 2023 38,495,453            
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            
Accrued Series E preferred dividend              
Balance at Jun. 30, 2023 $ 38,755   24,409,310 (257,734) (19,108,027) 653,095 5,735,399
Balance, shares at Jun. 30, 2023 38,755,767            
Balance at Mar. 31, 2023 $ 38,495 23,775,096 (151,060) (18,350,395) 688,974 6,001,109
Balance, shares at Mar. 31, 2023 38,495,453            
Shares based compensation $ 40     71,960       72,000
Shares based compensation, shares 40,000              
Net loss   (757,632) 114 (757,518)
Offering costs       (51,667)       (51,667)
Accumulated Comprehensive       (106,674)   (35,993) (142,667)
Warrants issued in Conjunction For cash $ 220     352,282       352,503
Warrants issued in Conjunction For cash, shares 220,314              
Reclassification of derivative liabilities due to note repayment       261,639       261,639
Balance at Jun. 30, 2023 $ 38,755   24,409,310 (257,734) (19,108,027) 653,095 5,735,399
Balance, shares at Jun. 30, 2023 38,755,767            
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            
Shares based compensation $ 15     9,435       9,450
Shares based compensation, shares 15,000              
Shares issued for debt inducement $ 50     45,447       45,497
Shares issued for debt inducement, shares 50,000              
Shares issued for subscription $ 2,000     898,000       900,000
Shares issued for subscription, shares 2,000,001              
Shares issued for series E preferred conversion $ 1,334 $ (565)   (768)      
Shares issued for series E preferred conversion, shares 1,333,492 (565,178)            
Currency translation adjustments       (44,050)     (44,050)
Deconsolidation of Shuya           (118,197) (757,216) (875,413)
Accrued Series E preferred dividend           (70,024)   (70,024)
Subscriotion receivable       (118,470)       (118,470)
Net loss   (1,419,400) (1,419,400)
Balance at Mar. 31, 2024 $ 42,551 $ 1,634 29,085,265 (240,877) (24,591,784) 4,296,788
Balance, shares at Mar. 31, 2024 42,550,948 1,634,209            
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            
Accrued Series E preferred dividend               (75,655)
Balance at Jun. 30, 2024 $ 44,576 $ 878 30,219,796 (256,231) (25,429,293) 4,579,726
Balance, shares at Jun. 30, 2024 44,576,381 877,774            
Balance at Mar. 31, 2024 $ 42,551 $ 1,634 29,085,265 (240,877) (24,591,784) 4,296,788
Balance, shares at Mar. 31, 2024 42,550,948 1,634,209            
Shares based compensation $ 40     52,760       52,800
Shares based compensation, shares 40,000              
Shares issued for subscription $ 1,203     1,081,797       1,083,000
Shares issued for subscription, shares 1,203,333              
Shares issued for series E preferred conversion $ 782 $ (756)   (26)      
Shares issued for series E preferred conversion, shares 782,100 (756,435)            
Currency translation adjustments       (15,354)     (15,354)
Accrued Series E preferred dividend           (5,631)   (5,631)
Net loss (831,878) (831,878)
Balance at Jun. 30, 2024 $ 44,576 $ 878 $ 30,219,796 $ (256,231) $ (25,429,293) $ 4,579,726
Balance, shares at Jun. 30, 2024 44,576,381 877,774