XML 21 R6.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Changes in Stockholders' Deficit - USD ($)
Preferred Stock [Member]
Common Stock [Member]
Common Class A [Member]
Common Stock [Member]
Common Class B [Member]
Common Stock [Member]
Series A Common Stock [Member]
Common Stock [Member]
Series B Common Stock [Member]
Treasury Stock, Common [Member]
Additional Paid-in Capital [Member]
AOCI Attributable to Parent [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2022 $ 100     $ (2,037,000) $ 681,956 $ (2,075,815) $ (3,430,759)
Balance, shares at Dec. 31, 2022 11,308              
Treasury stock, shares at Dec. 31, 2022           (4,692)        
Issuance of common stock to consultants for services $ 9     4,493,324 4,493,333
Issuance of common stock to consultants for services, shares   821                
Issuance of common stock to employees for services $ 3     1,379,193 1,379,196
Issuance of common stock to employees for services, shares   252                
Issuance of common stock for conversion of dividend payable $ 8     3,925,265 3,925,273
Issuance of common stock for convesion of dividend payable, shares   717                
Unrealized loss in fair value of short-term investments     (1,662) (1,662)
Net loss     (10,283,109) (10,283,109)
Balance at Dec. 31, 2023 $ 120 $ 120 $ (2,037,000) 10,479,738 (1,662) (12,358,924) $ (3,917,728)
Balance, shares at Dec. 31, 2023 13,098              
Treasury stock, shares at Dec. 31, 2023           (4,692)       4,692
Net loss     (1,301,864) $ (1,301,864)
Common stock exchanged in Merger, shares   (13,098)                
Issuance of common stock - Series A exchanged in Merger     1,154 (1,154)
Issuance of common stock - Series A exchanged in Merger, shares   11,538,252                
Issuance of common stock - Series B issued in Merger     172 (172)
Issuance of common stock - Series B issued in Merger, shares     1,716,860              
Realized gain in fair value of short-term investments     1,662 1,662
Common stock exchanged in Merger     (120) (3,854,573) (3,854,693)
Balance at Mar. 31, 2024     1,154 172 $ (2,037,000) 6,623,839 (13,660,788) (9,072,623)
Balance, shares at Mar. 31, 2024 11,538,252 1,716,860              
Treasury stock, shares at Mar. 31, 2024           (4,692)        
Balance at Dec. 31, 2023 $ 120 120 $ (2,037,000) 10,479,738 (1,662) (12,358,924) $ (3,917,728)
Balance, shares at Dec. 31, 2023 13,098              
Treasury stock, shares at Dec. 31, 2023           (4,692)       4,692
Net loss     (8,795,419) $ (8,795,419)
Issuance of common stock exchanged in Merger $ (120)     (3,854,573) (3,854,693)
Common stock exchanged in Merger, shares   (13,098)                
Issuance of common stock - Series A exchanged in Merger $ 1,154     (1,154)
Issuance of common stock - Series A exchanged in Merger, shares   11,538,252                
Issuance of common stock - Series B issued in Merger $ 172     (172)
Issuance of common stock - Series B issued in Merger, shares     1,716,860              
Revaluation of costs of merger     385,000 (1,153) 383,847
Issuance of common stock for interest and make good $ 72     700,749 700,821
Issuance of common stock for interest and make good, shares   723,068                
Issuance of common stock for conversion of notes $ 1,379     9,988,281 9,989,660
Issuance of common stock for conversion of notes, shares   13,787,393                
Stock-based compensation - common stock $ 7     119,952     119,959
Stock-based compensation - common stock, shares   71,832                
Stock-based compensation - options     538,323 538,323
Debt refinance conversion     192,787 192,787
Realized gain in fair value of short-term investments     1,662 1,662
Balance at Dec. 31, 2024 $ 2,612 $ 172 2,612 172 $ (2,037,000) 18,548,931 (21,155,496) $ (4,640,781)
Balance, shares at Dec. 31, 2024 26,120,545 1,716,860              
Treasury stock, shares at Dec. 31, 2024           (4,692)       4,692
Net loss     (2,670,322) $ (2,670,322)
Issuance of common stock for interest and make good     240 1,087,273 1,087,513
Issuance of common stock for interest and make good, shares   2,402,420                
Issuance of common stock for conversion of notes     66 1,654,934 1,655,000
Issuance of common stock for conversion of notes, shares   662,000                
Stock-based compensation - options     3,341 3,341
Balance at Mar. 31, 2025     $ 2,918 $ 172 $ (2,037,000) $ 21,294,479 $ (23,825,818) $ (4,565,249)
Balance, shares at Mar. 31, 2025 29,184,965 1,716,860              
Treasury stock, shares at Mar. 31, 2025           (4,692)       4,692