XML 19 R5.htm IDEA: XBRL DOCUMENT v3.25.3
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]
Stockholders Equity [Member]
Balance at Dec. 31, 2023 $ 2,610 $ 2,199 $ 28,288,163 $ (196,827) $ (22,984,163) $ 757,216 $ 5,869,198
Balance, shares at Dec. 31, 2023 2,610,164 2,199,387            
Shares issued for stock compensation $ 1 9,449 9,450
Shares issued for stock compensation, shares 1,000              
Shares issued for debt inducement $ 3 45,494 45,497
Shares issued for debt inducement, shares 3,333              
Shares issued for subscription $ 134 899,867 900,000
Shares issued for subscription, shares 133,333              
Shares issued for series E preferred conversion $ 89 $ (565) 476
Shares issued for series E preferred conversion, shares 88,899 (565,178)            
Accumulated Comprehensive (44,050) (44,050)
Deconsolidation of Shuya (757,216) (757,216)
Accrued Series E preferred dividend (70,024) (70,024)
Subscription receivable (118,470) (118,470)
Net Loss (1,419,400) (1,419,400)
Accrued Series E preferred dividend 70,024 70,024
Balance at Mar. 31, 2024 $ 2,837 $ 1,634 29,124,979 (240,877) (24,473,587) (0) 4,414,986
Balance, shares at Mar. 31, 2024 2,836,729 1,634,209            
Balance at Dec. 31, 2023 $ 2,610 $ 2,199 28,288,163 (196,827) (22,984,163) 757,216 5,869,198
Balance, shares at Dec. 31, 2023 2,610,164 2,199,387            
Balance at Sep. 30, 2024 $ 2,973 $ 878 30,397,419 (174,153) (26,643,673) (0) 3,583,444
Balance, shares at Sep. 30, 2024 2,972,758 877,774            
Balance at Mar. 31, 2024 $ 2,837 $ 1,634 29,124,979 (240,877) (24,473,587) (0) 4,414,986
Balance, shares at Mar. 31, 2024 2,836,729 1,634,209            
Shares issued for stock compensation $ 3 52,797 52,800
Shares issued for stock compensation, shares 2,667              
Shares issued for debt inducement
Shares issued for subscription $ 80 1,082,920 1,083,000
Shares issued for subscription, shares 80,222              
Shares issued for series E preferred conversion $ 52 $ (756) 704 (0)
Shares issued for series E preferred conversion, shares 52,140 (756,435)            
Accumulated Comprehensive (15,354) (15,354)
Accrued Series E preferred dividend (5,631) (5,631)
Net Loss (831,878) (831,878)
Accrued Series E preferred dividend 5,631 5,631
Balance at Jun. 30, 2024 $ 2,972 $ 878 30,261,400 (256,231) (25,311,096) (0) 4,697,923
Balance, shares at Jun. 30, 2024 2,971,758 877,774            
Shares issued for debt inducement $ 1 17,549 17,550
Shares issued for debt inducement, shares 1,000              
Accumulated Comprehensive 82,078 82,078
Accrued Series E preferred dividend (33,187) (33,187)
Subscription receivable       118,470       118,470
Net Loss (1,299,391) (1,299,391)
Accrued Series E preferred dividend 33,187 33,187
Balance at Sep. 30, 2024 $ 2,973 $ 878 30,397,419 (174,153) (26,643,673) (0) 3,583,444
Balance, shares at Sep. 30, 2024 2,972,758 877,774            
Balance at Dec. 31, 2024 $ 3,022 $ 756 30,635,351 (257,396) (27,443,231) 2,938,502
Balance, shares at Dec. 31, 2024 3,022,102 756,139            
Shares issued for stock compensation $ 2     11,998       12,000
Shares issued for stock compensation, shares 1,667              
Shares issued for subscription            
Shares issued for series E preferred conversion $ 138 $ (756)   618      
Shares issued for series E preferred conversion, shares 137,720 (756,139)            
Accumulated Comprehensive       12,241     12,241
Accrued Series E preferred dividend         (42,715)   (42,715)
Subscription receivable            
Net Loss       (331,231) (331,231)
Shares issued for debt conversion $ 4     28,047       28,050
Shares issued for debt conversion, shares 3,740              
Value of the warrants issued for Mast Hill     248,880       248,880
Non controlling interest ownership            
Accrued Series E preferred dividend         42,715   42,715
Balance at Mar. 31, 2025 $ 3,166 30,924,894 (245,155) (27,731,747) 2,951,157
Balance, shares at Mar. 31, 2025 3,165,229            
Balance at Dec. 31, 2024 $ 3,022 $ 756 30,635,351 (257,396) (27,443,231) 2,938,502
Balance, shares at Dec. 31, 2024 3,022,102 756,139            
Balance at Sep. 30, 2025 $ 4,664 38,131,960 (118,633) (30,922,858) 7,095,133
Balance, shares at Sep. 30, 2025 4,663,552            
Balance at Mar. 31, 2025 $ 3,166 30,924,894 (245,155) (27,731,747) 2,951,157
Balance, shares at Mar. 31, 2025 3,165,229            
Shares issued for stock compensation $ 4     16,458       16,462
Shares issued for stock compensation, shares 4,195              
Shares issued for debt inducement $ 12     48,063       48,075
Shares issued for debt inducement, shares 12,000              
Shares issued for subscription $ 715     4,399,285       4,400,000
Shares issued for subscription, shares 715,447              
Shares issued for series E preferred conversion              
Accumulated Comprehensive       26,180     26,180
Accrued Series E preferred dividend            
Net Loss     (1,088,790) (1,088,790)
Shares issued for debt conversion $ 315     1,402,288       1,402,604
Shares issued for debt conversion, shares 314,693              
Value of the warrants issued for Mast Hill              
Non controlling interest ownership            
Accrued Series E preferred dividend            
Balance at Jun. 30, 2025 $ 4,212 36,790,988 (218,975) (28,820,537) 7,755,688
Balance, shares at Jun. 30, 2025 4,211,564            
Shares issued for stock compensation
Shares issued for debt inducement $ 18 65,332 65,350
Shares issued for debt inducement, shares 18,333              
Shares issued for subscription
Shares issued for series E preferred conversion $ 15 48,021 48,036
Shares issued for series E preferred conversion, shares 15,141              
Accumulated Comprehensive 100,342 100,342
Accrued Series E preferred dividend
Net Loss (2,102,321) (2,102,321)
Shares issued for debt conversion $ 419 1,227,619 1,228,038
Shares issued for debt conversion, shares 418,514              
Value of the warrants issued for Mast Hill
Non controlling interest ownership
Accrued Series E preferred dividend
Balance at Sep. 30, 2025 $ 4,664 $ 38,131,960 $ (118,633) $ (30,922,858) $ 7,095,133
Balance, shares at Sep. 30, 2025 4,663,552