XML 88 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Stockholders' Equity (Unaudited) - USD ($)
Total
Additional Paid-In Capital
Noncontrolling Interest
Preferred Stock
Common Stock
Retained Earnings (Accumulated Deficit)
Accumulated other comprehensive loss
Balance, shares at Dec. 31, 2023       92,260 5,107,395    
Balance, amount at Dec. 31, 2023 $ 4,337,123 $ 21,107,311 $ 0 $ 93 $ 5,108 $ (16,957,854) $ 182,465
Acquisition of Business, shares       17,000      
Acquisition of Business, amount 611,000 484,983 126,000 $ 17 0 0 0
Sale of preferred stock for cash, shares       400      
Sale of preferred stock for cash, amount 10,000 10,000 0 $ 0 0 0 0
Stock-based compensation 17,887 17,887 0 0 0 0 0
Preferred dividends (81,645) 0 0 0 0 (81,645) 0
Foreign currency translation (39,134) 0 0 0 0 0 (39,134)
Net loss (477,826) 0 (664) $ 0 $ 0 (477,162)  
Balance, shares at Mar. 31, 2024       109,660 5,107,395    
Balance, amount at Mar. 31, 2024 4,377,405 21,620,181 125,336 $ 110 $ 5,108 (17,516,661) 143,331
Balance, shares at Dec. 31, 2024       134,460 5,127,395    
Balance, amount at Dec. 31, 2024 4,349,694 22,316,751 1,037,863 $ 134 $ 5,128 (19,078,287) 68,105
Sale of preferred stock for cash, shares       28,000      
Sale of preferred stock for cash, amount 700,000 699,972 0 $ 28 0 0 0
Stock-based compensation 272,930 272,930 0 0 0 0 0
Preferred dividends (103,921) 0 0 0 0 (103,921) 0
Foreign currency translation 29,047 0 0 0 0 0 29,047
Net loss (806,428) 0 (12,041) $ 0 0 (794,387) 0
Preferred stock and common stock options issued for payment of contingent consideration, shares       2,800      
Preferred stock and common stock options issued for payment of contingent consideration, amount 170,000 169,997 0 $ 3 0 0 0
Non-controlling interest investment for payment of note payable 400,000 0 400,000 0 0 0 0
Distributions to non-controlling interest (17,820) 0 (17,820) $ 0 $ 0 0 0
Balance, shares at Mar. 31, 2025       165,260 5,127,395    
Balance, amount at Mar. 31, 2025 $ 4,993,502 $ 23,459,650 $ 1,408,002 $ 165 $ 5,128 $ (19,976,595) $ 97,152