XML 18 R5.htm IDEA: XBRL DOCUMENT v3.25.2
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT) - USD ($)
Total
Preferred Stock Class A
Preferred Stock Class C
Common Stock
Additional Paid-In Capital
Retained Earnings (Accumulated Deficit)
Noncontrolling Interest
Balance, shares at Dec. 31, 2022   75,725,981 19 110      
Balance, amount at Dec. 31, 2022 $ (9,107,874) $ 7,573 $ 0 $ 0 $ 85,908,728 $ (95,236,339) $ 212,164
Issuance of common shares for services, shares       14,126      
Issuance of common shares for services, amount 3,937,939 0 0 $ 1 3,937,938 0 0
Issuance of common shares for acquisition expenses, shares       28      
Issuance of common shares for acquisition expenses, amount 216,118 0 0 $ 0 216,118 0 0
Issuance of common shares for cash, shares       8,214      
Issuance of common shares for cash, amount 3,422,147 0 0 $ 1 3,422,146 0 0
Conversion of debt and accrued interest into common, shares       10,859      
Conversion of debt and accrued interest into common, amount 3,719,210 0 0 $ 1 3,719,209 0 0
Conversion of debt into pre-funded common stock warrants 4,428,796 0 0 0 4,428,796 0 0
Conversion of preferred shares into pre-funded common stock warrants $ 5,728,597 0 0 $ 0 5,728,597 0 0
Exercise of pre-funded warrants, shares 6,179     6,179      
Exercise of pre-funded warrants, amount $ 0 $ 0 $ 0 $ 1 (1) 0 0
Issuance of preferred shares for services, shares   5,474,018 34        
Issuance of preferred shares for services, amount 6,487,326 $ 547 $ 0 $ 0 6,486,779 0 0
Conversion of preferred shares, shares   (80,199,999) (53) 2,773      
Conversion of preferred shares, amount 480,000 $ (8,020) $ 0 $ 0 488,020 0 0
Accrued preferred stock dividends 224,760 0 0 0 0 224,760 0
Deemed dividends 0 0 0 0 (10,568,730) 10,568,730 0
Settlement of derivative liability 112,818 0 0 $ 0 112,818 0 0
Rounding adjustment in connection with reverse split, shares       1,227      
Rounding adjustment in connection with reverse split, amount 0 0 0 $ 0 0 0 0
Net loss (18,766,663) $ 0 0 $ 0 0 (18,192,020) (574,643)
Balance, shares at Dec. 31, 2023   1,000,000   43,516      
Balance, amount at Dec. 31, 2023 883,174 $ 100 0 $ 4 103,880,418 (102,634,869) (362,479)
Issuance of common shares for services, shares       1,693,096      
Issuance of common shares for services, amount 2,308,355 0 0 $ 169 2,308,186 0 0
Issuance of common shares for cash, shares       8,680,921      
Issuance of common shares for cash, amount 1,339,416 0 0 $ 868 1,338,548 0 0
Conversion of debt and accrued interest into common, shares       17,410,824      
Conversion of debt and accrued interest into common, amount $ 4,918,859 0 0 $ 1,741 4,917,118 0 0
Exercise of pre-funded warrants, shares 4,850     4,850      
Exercise of pre-funded warrants, amount $ 0 0 0 $ 0 0 0 0
Settlement of derivative liability 2,765,723 0 0 $ 0 2,765,723 0 0
Rounding adjustment in connection with reverse split, shares       11,363,199      
Rounding adjustment in connection with reverse split, amount 0 0 0 $ 1,136 (1,136) 0 0
Net loss $ (28,934,045) 0 0 $ 0 0 (28,934,045) 0
Settlement of pre-funded warrants, shares 667,319     667,319      
Settlement of pre-funded warrants, amount $ 542,000 0 0 $ 67 541,933 0 0
Conversion of liabilities into common, shares       1,059,770      
Conversion of liabilities into common, amount 806,921 0 0 $ 106 806,815 0 0
Acquisition of minority interests and effect on non-controlling interests (549,418) $ 0 0 $ 0 (1,613,676) (31,870) 1,096,128
Balance, shares at Dec. 31, 2024   1,000,000   40,923,495      
Balance, amount at Dec. 31, 2024 $ (15,919,015) $ 100 $ 0 $ 4,091 $ 114,943,929 $ (131,600,784) $ 733,649