XML 17 R5.htm IDEA: XBRL DOCUMENT v3.25.3
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
Common Stock Receivable
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                 (6,678,888)
Balance at Sep. 30, 2024 $ 10 $ 181 70,044,763   (109,988) (63,253,784) (1,565) 6,679,617
Balance (in Shares) at Sep. 30, 2024 1,021 1,809,108              
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              
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              
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 non controlling interest (95,775)   (29,022) (90,202) (214,999)
Net loss   (2,648,012) (2,648,012)
Balance at Jun. 30, 2024 $ 10 $ 180 70,007,749   (109,988) (61,623,526) 8,274,425
Balance (in Shares) at Jun. 30, 2024 1,021 1,797,583              
Common stock sold for cash   $ 1 34,451   (1,565) 32,887
Common stock sold for cash (in Shares)   11,525              
Preferred stock dividends-related party   (31,311)   (31,311)
Stock-based compensation   33,874   33,874
Net loss       (1,630,258) (1,630,258)
Balance at Sep. 30, 2024 $ 10 $ 181 70,044,763   (109,988) (63,253,784) $ (1,565) 6,679,617
Balance (in Shares) at Sep. 30, 2024 1,021 1,809,108              
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              
Stock-based compensation     101,625            
Net loss                 (4,388,332)
Balance at Sep. 30, 2025 $ 877 78,330,384 (109,988) (72,963,139)     5,258,134
Balance (in Shares) at Sep. 30, 2025 8,768,132              
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 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              
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 to be issued for accounts payable $ 40 747,961 (748,001)    
Common stock to be issued for accounts payable (in Shares)   400,000              
Stock-based compensation 33,875     33,875
Net loss (1,175,020)     (1,175,020)
Balance at Sep. 30, 2025 $ 877 $ 78,330,384 $ (109,988) $ (72,963,139)     $ 5,258,134
Balance (in Shares) at Sep. 30, 2025 8,768,132