XML 14 R6.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Stockholders' Equity (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Noncontrolling Interest [Member]
AOCI Attributable to Parent [Member]
Total
Balance at Dec. 31, 2022 $ 19 $ 52,497,045 $ (44,706,671) $ (220,643) $ 7,569,750
Balance, shares at Dec. 31, 2022 1,883,342          
Exercise of warrants issued August 2022 $ 1 1,322,884 1,322,885
Exercise of warrants issued August 2022, shares 118,238          
Net Loss (550,263) (550,263)
Comprehensive Loss (674) (674)
Balance at Mar. 31, 2023 $ 20 53,819,929 (45,256,934) (221,317) 8,341,698
Balance, shares at Mar. 31, 2023 2,001,580          
Balance at Dec. 31, 2022 $ 19 52,497,045 (44,706,671) (220,643) 7,569,750
Balance, shares at Dec. 31, 2022 1,883,342          
Net Loss           (2,136,453)
Balance at Sep. 30, 2023 $ 20 53,881,475 (46,843,124) (83,489) (274,862) 6,680,020
Balance, shares at Sep. 30, 2023 2,008,736          
Balance at Mar. 31, 2023 $ 20 53,819,929 (45,256,934) (221,317) 8,341,698
Balance, shares at Mar. 31, 2023 2,001,580          
Net Loss     (757,372)     (757,372)
Comprehensive Loss (21,050) (21,050)
Common Stock for Services 37,500 37,500
Common Stock for Services, shares 3,578          
Non-controlling Interest (59,967) (59,967)
Balance at Jun. 30, 2023 $ 20 53,857,429 (46,014,306) (59,967) (242,367) 7,540,809
Balance, shares at Jun. 30, 2023 2,005,158          
Net Loss (828,818) (828,818)
Comprehensive Loss (32,495) (32,495)
Common Stock for Services 24,046 24,046
Common Stock for Services, shares 3,578          
Non-controlling Interest (23,522) (23,522)
Balance at Sep. 30, 2023 $ 20 53,881,475 (46,843,124) (83,489) (274,862) 6,680,020
Balance, shares at Sep. 30, 2023 2,008,736          
Balance at Dec. 31, 2023 $ 20 54,065,775 (47,941,795) (99,048) (222,380) 5,802,572
Balance, shares at Dec. 31, 2023 2,021,236          
Net Loss (1,108,198) (1,108,198)
Comprehensive Loss (34,798) (34,798)
Non-controlling Interest (10,812) (10,812)
Cost of Financing (3,690) (3,690)
Balance at Mar. 31, 2024 $ 20 54,062,085 (49,049,993) (109,860) (257,178) 4,645,074
Balance, shares at Mar. 31, 2024 2,021,236          
Balance at Dec. 31, 2023 $ 20 54,065,775 (47,941,795) (99,048) (222,380) 5,802,572
Balance, shares at Dec. 31, 2023 2,021,236          
Net Loss           (2,157,487)
Balance at Sep. 30, 2024 $ 24 56,012,141 (50,099,282) (132,605) (249,035) 5,531,243
Balance, shares at Sep. 30, 2024 2,408,071          
Balance at Mar. 31, 2024 $ 20 54,062,085 (49,049,993) (109,860) (257,178) 4,645,074
Balance, shares at Mar. 31, 2024 2,021,236          
Net Loss   (494,278)     (494,278)
Comprehensive Loss (20,558) (20,558)
Common Stock for Services 90,000 90,000
Common Stock for Services, shares 12,500          
Non-controlling Interest (9,810) (9,810)
Stock Option Compensation 25,600 25,600
Balance at Jun. 30, 2024 $ 20 54,177,685 (49,544,271) (119,670) (277,736) 4,236,028
Balance, shares at Jun. 30, 2024 2,033,736          
Net Loss (555,011) (555,011)
Comprehensive Loss 28,701 28,701
Non-controlling Interest       (12,935)   (12,935)
Cost of Financing (312,340) (312,340)
Common Stock Issued in September Offering $ 2 773,998 774,000
Common Stock Issued in September Offering, shares 225,000          
Pre-Funded Warrants 1,372,800 1,372,800
Reverse Split fractional shares $ 2 (2)
Reverse Split fractional shares, shares 149,335          
Balance at Sep. 30, 2024 $ 24 $ 56,012,141 $ (50,099,282) $ (132,605) $ (249,035) $ 5,531,243
Balance, shares at Sep. 30, 2024 2,408,071