XML 22 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Statements of Stockholders' Deficit - USD ($)
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Stock Payable [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2022 $ 500 $ 107,582 $ 1,023,476 $ 37,044 $ (981,833) $ 186,769
Balance, shares at Dec. 31, 2022 500,000 26,100,125        
Common stock issued for cash $ 1,556 251,680 (37,044) 216,192
Common stock issued for cash, shares   1,555,435        
Acquiree’s 2023 members’ interest   $ 140,500       140,500
Net loss         (587,997) (587,997)
Balance at Dec. 31, 2023 $ 500 $ 249,638 1,275,156 (1,569,830) (44,536)
Balance, shares at Dec. 31, 2023 500,000 27,655,560        
Net loss   (160,468) (160,468)
Balance at Mar. 31, 2024 $ 500 $ 249,638 1,275,156   (1,730,298) (205,004)
Balance, shares at Mar. 31, 2024 500,000 27,655,560        
Balance at Dec. 31, 2023 $ 500 $ 249,638 1,275,156 (1,569,830) (44,536)
Balance, shares at Dec. 31, 2023 500,000 27,655,560        
Net loss           (351,210)
Balance at Jun. 30, 2024 $ 500 $ 249,638 1,275,156   (1,921,040) (395,746)
Balance, shares at Jun. 30, 2024 500,000 27,655,560        
Balance at Dec. 31, 2023 $ 500 $ 249,638 1,275,156 (1,569,830) (44,536)
Balance, shares at Dec. 31, 2023 500,000 27,655,560        
Net loss         (1,341,333) (1,341,333)
Recapitalization
Conversion of preferred stock $ (500)   (500)
Conversion of preferred stock, shares (500,000)          
Conversion and issuance of common stock $ (81,480) 10,207,480   10,126,000
Conversion and issuance of common stock, shares   2,119        
Conversion of preferred stock   $ (140,500)       (140,500)
Balance at Dec. 31, 2024 $ 27,658 11,482,636 (2,911,163) 8,599,131
Balance, shares at Dec. 31, 2024 27,657,679        
Balance at Mar. 31, 2024 $ 500 $ 249,638 1,275,156   (1,730,298) (205,004)
Balance, shares at Mar. 31, 2024 500,000 27,655,560        
Net loss   (190,742) (190,742)
Balance at Jun. 30, 2024 $ 500 $ 249,638 1,275,156   (1,921,040) (395,746)
Balance, shares at Jun. 30, 2024 500,000 27,655,560        
Net loss   (271,333) (271,333)
Conversion and issuance of common stock $ (81,480) 10,207,480   10,126,000
Conversion and issuance of common stock, shares   2,119        
Conversion of preferred stock $ (500)   (500)
Conversion of preferred stock, shares (500,000)          
Conversion of Acquiree’s LLC member interests (140,500)   (140,500)
Balance at Sep. 30, 2024 $ 27,658 11,482,636   (2,192,373) 9,317,921
Balance, shares at Sep. 30, 2024 27,657,679        
Net loss   (718,790) (718,790)
Balance at Dec. 31, 2024 $ 27,658 11,482,636 (2,911,163) 8,599,131
Balance, shares at Dec. 31, 2024 27,657,679        
Net loss   (456,855) (456,855)
Balance at Mar. 31, 2025 $ 27,658 11,482,636   (3,368,018) 8,142,276
Balance, shares at Mar. 31, 2025 27,657,679        
Balance at Dec. 31, 2024 $ 27,658 11,482,636 (2,911,163) 8,599,131
Balance, shares at Dec. 31, 2024 27,657,679        
Net loss           (1,062,418)
Balance at Jun. 30, 2025 $ 27,945 12,341,580   (3,973,581) 8,395,944
Balance, shares at Jun. 30, 2025 150 27,945,130        
Balance at Mar. 31, 2025 $ 27,658 11,482,636   (3,368,018) 8,142,276
Balance, shares at Mar. 31, 2025 27,657,679        
Net loss   (605,563) (605,563)
Conversion of preferred stock   750,000     750,000
Conversion of preferred stock, shares 150          
Issuance of RSU   $ 287 108,944     109,231
Issuance of RSU, shares   287,451        
Balance at Jun. 30, 2025 $ 27,945 $ 12,341,580   $ (3,973,581) $ 8,395,944
Balance, shares at Jun. 30, 2025 150 27,945,130