XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.2.u1
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT (Unaudited) - USD ($)
Total
Preferred Stock
Common Stock
Paid-in Capital
Warrant Discount
Accumulated Deficit
Balance, shares at Dec. 31, 2022   1,000 13,385,047      
Balance, amount at Dec. 31, 2022 $ (1,380,331) $ 1 $ 13,384 $ 12,763,126   $ (14,156,842)
Net loss (37,778) $ 0       (37,778)
Balance, shares at Jun. 30, 2023   1,000 13,385,047      
Balance, amount at Jun. 30, 2023 (1,418,109) $ 1 $ 13,384 12,763,126   (14,194,620)
Balance, shares at Mar. 31, 2023   1,000 13,385,047      
Balance, amount at Mar. 31, 2023 (1,404,756) $ 1 $ 13,384 12,763,126   (14,181,267)
Net loss (13,353) $ 0       (13,353)
Balance, shares at Jun. 30, 2023   1,000 13,385,047      
Balance, amount at Jun. 30, 2023 (1,418,109) $ 1 $ 13,384 12,763,126   (14,194,620)
Balance, shares at Dec. 31, 2023   1,000 13,396,226      
Balance, amount at Dec. 31, 2023 (1,469,447) $ 1 $ 13,395 13,458,331 $ 0 (14,941,174)
Net loss (3,187,362)         (3,187,362)
CS issued for Related Party Accrued Expense and AP Conversion, shares     2,359,160      
CS issued for Related Party Accrued Expense and AP Conversion, amount 3,491,557   $ 2,359 3,489,198    
Common Stock Issued for Services, shares     10,000      
Common Stock Issued for Services, amount 14,800   $ 9 14,791    
Common Stock Issued for Note Payable and Interest, shares     24,414      
Common Stock Issued for Note Payable and Interest, amount 46,387   $ 24 46,363    
Common Stock Issued for AP settlement, shares     25,000      
Common Stock Issued for AP settlement, amount 37,000   $ 25 36,975    
Warrant discount 25     1,244,525 (1,244,500)  
Warrant discount amortization 746,715       746,715  
Balance, shares at Jun. 30, 2024   1,000 15,814,800      
Balance, amount at Jun. 30, 2024 (320,325) $ 1 $ 15,812 18,290,183 (497,785) (18,128,536)
Balance, shares at Mar. 31, 2024   1,000 13,396,226      
Balance, amount at Mar. 31, 2024 (296,248) $ 1 $ 13,395 18,290,183 (1,024,537) (17,577,707)
Net loss (550,829)         (550,829)
Warrant discount amortization 526,752       526,752  
Balance, shares at Jun. 30, 2024   1,000 15,814,800      
Balance, amount at Jun. 30, 2024 $ (320,325) $ 1 $ 15,812 $ 18,290,183 $ (497,785) $ (18,128,536)