XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Changes in Stockholders’ Equity (Unaudited) - USD ($)
Preferred Stock
Common Stock
Additional Paid In Capital
Common Stock To be Issued
Treasury Stock
Accumulated Deficit
Non- Controlling Interest
Total
Balance at Dec. 31, 2023 $ 10 $ 152 $ 68,910,370   $ (109,988) $ (56,574,896) $ 119,224 $ 12,344,872
Balance (in Shares) at Dec. 31, 2023 1,021 1,521,791            
Common stock issued for exercise of options $ 16 6,824   6,840
Common stock issued for exercise of options (in Shares)   156,899            
Common stock sold for cash 9,775   9,775
Common stock sold for cash (in Shares)   1,408            
Common stock issued to related parties for accrued liabilities $ 12 899,988   900,000
Common stock issued to related parties for accrued liabilities (in Shares)   117,632            
Preferred stock dividends-related party (31,311)   (31,311)
Stock-based compensation 304,874   304,874
Adjustment for 10 for 1 reverse stock split  
Adjustment for 10 for 1 reverse stock split (in Shares)   (146)            
Net loss   (2,371,596) (29,022) (2,400,618)
Balance at Mar. 31, 2024 $ 10 $ 180 70,100,520   (109,988) (58,946,492) 90,202 11,134,432
Balance (in Shares) at Mar. 31, 2024 1,021 1,797,583            
Balance at Dec. 31, 2023 $ 10 $ 152 68,910,370   (109,988) (56,574,896) 119,224 12,344,872
Balance (in Shares) at Dec. 31, 2023 1,021 1,521,791            
Net loss               (5,048,630)
Balance at Jun. 30, 2024 $ 10 $ 180 70,007,650   (109,988) (61,623,526) 8,274,326
Balance (in Shares) at Jun. 30, 2024 1,021 1,797,583            
Balance at Mar. 31, 2024 $ 10 $ 180 70,100,520   (109,988) (58,946,492) 90,202 11,134,432
Balance (in Shares) at Mar. 31, 2024 1,021 1,797,583            
Preferred stock dividends-related party (30,970)   (30,970)
Stock-based compensation 33,875   33,875
Derecognition of noncontrolling interest (95,775)   (29,022) (90,202) (214,999)
Net loss   (2,648,012) (2,648,012)
Balance at Jun. 30, 2024 $ 10 $ 180 70,007,650   (109,988) (61,623,526) 8,274,326
Balance (in Shares) at Jun. 30, 2024 1,021 1,797,583            
Balance at Dec. 31, 2024 $ 10 $ 228 71,098,571 (109,988) (67,799,807)   3,189,014
Balance (in Shares) at Dec. 31, 2024 1,021 2,277,313            
Common stock sold for cash $ 9 187,904   187,913
Common stock sold for cash (in Shares) 90,762            
Preferred stock dividends-related party (30,630)   (30,630)
Stock-based compensation 33,875   33,875
Net loss (1,088,998)   (1,088,998)
Balance at Mar. 31, 2025 $ 10 $ 237 71,289,720 (109,988) (68,888,805)   2,291,174
Balance (in Shares) at Mar. 31, 2025 1,021 2,368,075            
Balance at Dec. 31, 2024 $ 10 $ 228 71,098,571 (109,988) (67,799,807)   3,189,014
Balance (in Shares) at Dec. 31, 2024 1,021 2,277,313            
Net loss               (3,213,312)
Balance at Jun. 30, 2025 $ 837 77,548,548 748,001 (109,988) (71,788,119)   6,399,279
Balance (in Shares) at Jun. 30, 2025 8,368,132            
Balance at Mar. 31, 2025 $ 10 $ 237 71,289,720 (109,988) (68,888,805)   2,291,174
Balance (in Shares) at Mar. 31, 2025 1,021 2,368,075            
Common stock sold for cash $ 52 699,821   699,873
Common stock sold for cash (in Shares)   517,969            
Stock-based compensation 33,875   33,875
Deemed dividend – preferred stock   775,000     (775,000)  
Net loss (2,124,314)   (2,124,314)
Balance at Jun. 30, 2025 $ 837 77,548,548 748,001 (109,988) (71,788,119)   6,399,279
Balance (in Shares) at Jun. 30, 2025 8,368,132            
Common stock issued for accrued salary and loans payable – related party $ 386 4,040,805   4,041,191
Common stock issued for accrued salary and loans payable – related party (in Shares)   3,865,088            
Common stock to be issued for accounts payable 748,001   748,001
Preferred stock converted to common $ (10) $ 102 (92)    
Preferred stock converted to common (in Shares) (1,021) 1,021,000            
Accrued preferred stock dividends converted to common   $ 53 528,947         529,000
Accrued preferred stock dividends converted to common (in Shares)   529,000            
Preferred stock dividend contributed to capital     45,139         45,139
Common stock issued for services – related party $ 7 $ 135,333   $ 135,340
Common stock issued for services – related party (in Shares)   67,000