XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Consolidated Statement of Stockholders Equity (Unauidted) - 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]
Stockholders Deficit [Member]
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            
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 $ 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              
Accumulated Comprehensive   9,613 9,613
Deconsolidation of Shuya             650,951 650,951
Net Loss (1,073,858) 38,023 (1,035,835)
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            
Balance at Sep. 30, 2023 $ 38,968 24,750,198 (272,847) (19,829,422) 702,154 5,389,051
Balance, shares at Sep. 30, 2023 38,968,955            
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            
Offering costs (51,667) (51,667)
Accumulated Comprehensive (106,674) (35,993) (142,667)
Net Loss (757,632) 114 (757,518)
Warrants issued in Conjunction For cash $ 220 352,282 352,503
Warrants issued in Conjunction For debt, shares 220,314              
Reclassification of derivative liabilities due to note repayment 261,639 261,639
Shares issued for stock compensation $ 40 71,960 72,000
Shares issued for stock compensation, shares 40,000              
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            
Accumulated Comprehensive       (15,113)   (5,200) (20,313)
Net Loss (721,395) 54,259 (667,136)
Shares issued for warrant conversion $ 213 340,888 341,101
Shares issued for warrant conversion, shares 213,188              
Balance at Sep. 30, 2023 $ 38,968 24,750,198 (272,847) (19,829,422) 702,154 5,389,051
Balance, shares at Sep. 30, 2023 38,968,955            
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            
Accumulated Comprehensive (44,050) (44,050)
Deconsolidation of Shuya (757,216) (757,216)
Net Loss (1,419,400) (1,419,400)
Shares issued for stock compensation $ 15 9,435 9,450
Shares issued for stock compensation, shares 15,000              
Shares issued for debt inducement $ 50 45,447 45,497
Shares issued for debt iducement, 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 $ 1,333 $ (565) (768)
Shares issued for series E preferred conversion, shares 1,333,492 (565,178)            
Accrued Series E preferred dividend (70,024) (70,024)
Subscription receivable (118,470) (118,470)
Balance at Mar. 31, 2024 $ 42,551 $ 1,634 29,085,265 (240,877) (24,473,587) (0) 4,414,986
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            
Balance at Sep. 30, 2024 $ 44,591 $ 878 30,355,801 (174,153) (26,643,673) (0) 3,583,444
Balance, shares at Sep. 30, 2024 44,591,381 877,774            
Balance at Mar. 31, 2024 $ 42,551 $ 1,634 29,085,265 (240,877) (24,473,587) (0) 4,414,986
Balance, shares at Mar. 31, 2024 42,550,948 1,634,209            
Accumulated Comprehensive (15,354) (15,354)
Net Loss (831,878) (831,878)
Shares issued for stock compensation $ 40 52,760 52,800
Shares issued for stock 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) (0)
Shares issued for series E preferred conversion, shares 782,100 (756,435)            
Accrued Series E preferred dividend (5,631) (5,631)
Shares issued for debt inducement
Balance at Jun. 30, 2024 $ 44,576 $ 878 30,219,796 (256,231) (25,311,096) (0) 4,697,923
Balance, shares at Jun. 30, 2024 44,576,381 877,774            
Accumulated Comprehensive 82,078 82,078
Net Loss (1,299,391) (1,299,391)
Shares issued for debt inducement $ 15 17,535 17,550
Shares issued for debt iducement, shares 15,000              
Accrued Series E preferred dividend (33,187) (33,187)
Subscription receivable       118,470        
Balance at Sep. 30, 2024 $ 44,591 $ 878 $ 30,355,801 $ (174,153) $ (26,643,673) $ (0) $ 3,583,444
Balance, shares at Sep. 30, 2024 44,591,381 877,774