XML 15 R5.htm IDEA: XBRL DOCUMENT v3.25.1
CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' DEFICIT, UNAUDITED - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2023 $ 392,587 $ 119,729,413 $ (125,366,000) $ (5,244,000)
Beginning balance, shares at Dec. 31, 2023 392,586,471      
Common stock issued upon conversion of notes payable $ 3,212 73,788 77,000
Common stock issued upon conversion of notes payable, shares 3,212,000      
Relative fair value of warrants issued with convertible notes 85,000 85,000
Common stock issued on exercise of warrants $ 133 3,867 4,000
Common stock issued on exercise of warrants, shares 133,332      
Fair value of warrants issued as compensation 5,000 5,000
Fair value of common stock issued for services $ 2,000 138,000 140,000
Fair value of common stock issued for services, shares 2,000,000      
Net loss (449,000) (449,000)
Ending balance, value at Mar. 31, 2024 $ 397,932 120,035,068 (125,815,000) (5,382,000)
Ending balance, shares at Mar. 31, 2024 397,931,803      
Beginning balance, value at Dec. 31, 2024 $ 428,425 121,173,575 (127,300,000) (5,698,000)
Beginning balance, shares at Dec. 31, 2024 428,424,880      
Common stock issued upon conversion of notes payable $ 40,278 1,607,722 1,648,000
Common stock issued upon conversion of notes payable, shares 40,278,345      
Relative fair value of warrants issued with convertible notes 798,000 798,000
Common stock issued on exercise of stock options and warrants $ 3,091 212,909 216,000
Common stock issued on exercise of stock options and warrants, shares 3,091,400      
Common stock issued upon cashless exercise of warrants to settle vendor payables $ 1,650 69,350 71,000
Common stock issued upon cashless exercise of warrants to settle vendor payables, shares 1,649,997      
Fair value of vested stock options and warrants 6,649,000 6,649,000
Fair value of common stock issued for services $ 8,800 1,394,200 1,403,000
Fair value of common stock issued for services, shares 8,800,000      
Fair value of common stock issued as compensation $ 1,500 238,500 240,000
Fair value of common stock issued as compensation, shares 1,500,000      
Net loss (9,674,000) (9,674,000)
Ending balance, value at Mar. 31, 2025 $ 483,744 $ 132,143,256 $ (136,974,000) $ (4,347,000)
Ending balance, shares at Mar. 31, 2025 483,744,622