XML 21 R5.htm IDEA: XBRL DOCUMENT v3.25.1
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]
Stockholders Equity [Member]
Total
Balance at Dec. 31, 2022 $ 37,175 $ 19,278,229 $ (160,673) $ (17,276,536) $ 1,878,196  
Shares, Outstanding, Beginning Balance at Dec. 31, 2022 37,174,879              
Warrants issued in conjunction for debt 609,619   609,619  
Warrants issued for services 76,100   76,100  
Shares issued for S-1 Registration $ 975 3,899,025   3,900,000  
[custom:StockIssuedDuringPeriodSharesIssuedForS1] 975,000                
Offering cost       (805,445)       (805,445)  
Shares issued for rounding $ 4 (4)    
Stock Issued During Period, Shares, Other 3,745                
Shares for Pacific Pier and Firstfire conversion $ 64 (68)   (4)  
Stock Issued During Period, Shares, Conversion of Convertible Securities                 64,225
Shares issued for Debt Conversion $ 278 665,972   666,250  
[custom:StockIssuedDuringPeriodSharesIssuedForDebtConversionShares] 277,604                
Accumulated Comprehensive   (36,155) (21,696) (57,850)  
Fair value of NCI from acquisition of Shuya             650,951 650,951  
Shares issued for warrant conversion $ 617     986,586       987,203  
[custom:StockIssuedDuringPeriodSharesForWarrantConversion] 617,002                
Reclassification of derivative liabilities due to note repayment       261,639       261,639  
Shares issued for stock compensation $ 40     71,960       72,000  
Shares Issued, Shares, Share-Based Payment Arrangement, before Forfeiture 40,000                
Shares issued for Series E preferred   $ 2,199   3,208,007       3,210,206  
[custom:SharesIssuedForSeriesEPreferredShares]   2,199,387              
Series E preferred dividend           (47,904)   (47,904)  
Net loss           (5,659,723) 127,961 (5,531,762) $ (5,659,723)
Balance at Dec. 31, 2023 $ 39,152 $ 2,199 28,251,621 (196,827) (22,984,163) 757,216 5,869,198 5,869,198
Shares, Outstanding, Ending Balance at Dec. 31, 2023 39,152,455 2,199,387              
Accumulated Comprehensive (60,569) (60,570)  
Shares issued for stock compensation $ 55 62,195 62,250  
Shares Issued, Shares, Share-Based Payment Arrangement, before Forfeiture 55,000                
Net loss (4,416,319) (4,311,318) (4,416,319)
Shares issued for debt inducement $ 245 194,302 194,547  
[custom:StockIssuedDuringPeriodSharesForDebtInducement] 245,000                
Shares issued for subscription $ 3,364 2,082,137 2,085,501  
Stock Issued During Period, Shares, New Issues 3,363,490                
Shares issued for series E preferred conversion $ 2,516 $ (1,443) (1,072) 141,709 1  
[custom:StockIssuedDuringPeriodSharesIssuedForSeriesEPreferredConversion] 2,515,592 (1,443,248)              
Value of the warrants issued for Mast Hill 3,858 3,858  
Deconsolidation of Shuya (757,216) (757,216)  
Accrued Series E preferred dividend (184,458) (42,749)  
Balance at Dec. 31, 2024 $ 45,332 $ 756 $ 30,593,041 $ (257,396) $ (27,443,231) $ 2,938,502 $ 2,938,502
Shares, Outstanding, Ending Balance at Dec. 31, 2024 45,331,537 756,139