XML 99 R5.htm IDEA: XBRL DOCUMENT v3.25.0.1
Condensed Consolidated Statements of Changes in Stockholders' Deficit - USD ($)
Common Stock [Member]
Common Stock [Member]
Previously Reported [Member]
Common Stock [Member]
As Restated [Member]
Preferred Stock [Member]
Preferred Stock [Member]
Previously Reported [Member]
Preferred Stock [Member]
As Restated [Member]
Additional Paid-in Capital [Member]
Additional Paid-in Capital [Member]
Previously Reported [Member]
Additional Paid-in Capital [Member]
As Restated [Member]
Shares To Be Issued [Member]
Retained Earnings [Member]
Retained Earnings [Member]
Previously Reported [Member]
Retained Earnings [Member]
As Restated [Member]
Noncontrolling Interest [Member]
Noncontrolling Interest [Member]
Previously Reported [Member]
Noncontrolling Interest [Member]
As Restated [Member]
Total
Previously Reported [Member]
As Restated [Member]
Balance at Dec. 31, 2021 $ 110,841         $ 5,881,876     $ (8,753,668)     $ (397,256)     $ (3,158,207)    
Balance, shares at Dec. 31, 2021 110,840,998                                    
Stock subscription $ 1,650           676,350                   678,000    
Stock subscription, shares 1,650,000                                    
Shares issued affiliates - 2021 Plan $ 280           45,560                   45,840    
Shares issued affiliates - 2021 Plan, shares 280,000                                    
Stock transactions $ 354           92,828                   93,182    
Stock transactions, shares 354,000                                    
Convertible note $ 6,081           1,514,300                   1,520,381    
Convertible note, shares 6,081,484                                    
Issuance of warrants           190,335                   190,335    
Conversion of warrants $ 4,140           (4,140)                      
Conversion of warrants, shares 4,139,503                                    
Net loss attr to the non-contr int.                           (193,372)     (193,372) $ (193,372) $ (193,372)
Net loss             (2,473,134)         (2,473,134) (2,463,932) (2,473,134)
Balance at Dec. 31, 2022 $ 123,346 $ 123,252     8,397,109 $ 8,392,430   (11,226,802) $ (11,217,600)   (590,628) $ (590,628)   (3,296,975) (3,292,546) (3,296,975)
Balance, shares at Dec. 31, 2022 123,345,985 123,252,235                                
Stock transactions   $ 250           79,750                   80,000  
Stock transactions, shares 250,000                                    
Net loss attr to the non-contr int.                             (32,894)     (32,894)  
Net loss                     (780,654)           (780,654)  
Balance at Mar. 31, 2023 $ 123,502         8,472,180       (11,998,254)     (623,522)     (4,026,094)    
Balance, shares at Mar. 31, 2023 123,502,235                                  
Balance at Dec. 31, 2022 $ 123,346 $ 123,252     8,397,109 8,392,430   (11,226,802) (11,217,600)   (590,628) (590,628)   (3,296,975) (3,292,546) (3,296,975)
Balance, shares at Dec. 31, 2022 123,345,985 123,252,235                                
Net loss attr to the non-contr int.                                 (68,435) (68,435)  
Net loss                                 (3,442,491) (3,233,492)  
Balance at Sep. 30, 2023   $ 144,355         12,913,571       (14,659,868)     (659,063)     (2,143,918)  
Balance, shares at Sep. 30, 2023   144,355,355                                
Balance at Dec. 31, 2022 $ 123,346 $ 123,252     8,397,109 8,392,430   (11,226,802) (11,217,600)   (590,628) (590,628)   (3,296,975) (3,292,546) (3,296,975)
Balance, shares at Dec. 31, 2022 123,345,985 123,252,235                                
Stock subscription $ 3,537           501,824                   505,361    
Stock subscription, shares 3,537,120                                    
Shares issued affiliates - 2021 Plan $ 463           105,144                   105,607    
Shares issued affiliates - 2021 Plan, shares 463,163                                    
Stock transactions $ 535           81,986                   82,521    
Stock transactions, shares 534,815                                    
Convertible note $ 2,435           314,153                   316,588    
Convertible note, shares 2,435,291                                    
Issuance of warrants             348,637                   348,637    
Net loss attr to the non-contr int.                           (90,258)     (90,258) (90,258) (90,258)
Net loss             (4,472,525)         (4,472,525) (4,280,002) (4,472,525)
Cash stock subscription               45,000             45,000    
Shares issued for the conversion of accounts payable affiliates $ 12,588           3,100,141                   3,112,729    
Shares issued for the conversion of accounts payable affiliates, shares 12,588,303                                    
Shares issued for the conversion of accounts payable $ 1,738           236,721                   238,459    
Shares issued for the conversion of accounts payable, shares 1,737,656                                    
Balance at Dec. 31, 2023 $ 144,642   $ 144,642   13,085,715   $ 13,130,715 45,000 (15,699,327)   $ (15,699,327) (680,886)   $ (680,886) (3,104,856) (3,111,862) (3,104,856)
Balance, shares at Dec. 31, 2023 144,642,333 144,642,333                                  
Balance at Mar. 31, 2023 $ 123,502         8,472,180       (11,998,254)     (623,522)     (4,026,094)    
Balance, shares at Mar. 31, 2023 123,502,235                                  
Stock transactions $ 192           64,808                   65,000    
Stock transactions, shares 192,411                                    
Convertible note $ 1,325           170,981                   172,306    
Convertible note, shares 1,325,430                                    
Issuance of warrants             348,637                   348,637    
Net loss attr to the non-contr int.                           (764)     (764)    
Net loss                   (1,539,650)           (1,539,650)    
Issuance stock plan affiliate $ 110           51,027                   51,137    
Issuance stock plan affiliate, shares 110,000                                    
Issuance stock plan other $ 4           1,819                   1,823    
Issuance stock plan other, shares 4,000                                    
Conversion of debt affiliate $ 6,764           2,247,433                   2,254,197    
Conversion of debt affiliate, shares 6,763,562                                    
Conversion of debt other $ 138           45,741                   45,879    
Conversion of debt other, shares 137,656                                    
Balance at Jun. 30, 2023 $ 132,035         11,402,626       (13,537,904)     (624,286)     (2,627,529)    
Balance, shares at Jun. 30, 2023 132,035,294                                  
Stock transactions $ 3,188           387,173                   390,361    
Stock transactions, shares 3,188,459                                    
Convertible note $ 1,110           143,172                   144,282    
Convertible note, shares 1,109,861                                    
Net loss attr to the non-contr int.                         (34,777)     (34,777)    
Net loss                   (1,121,964)           (1,121,964)    
Issuance stock plan affiliate $ 120           17,820                   17,940    
Issuance stock plan affiliate, shares 120,000                                    
Issuance stock plan other $ 477           70,835                   71,312    
Issuance stock plan other, shares 477,000                                    
Conversion of debt affiliate $ 5,825           852,287                   858,112    
Conversion of debt affiliate, shares 5,824,741                                    
Conversion of debt other $ 1,600           191,400                   193,000    
Conversion of debt other, shares 1,600,000                                    
Balance at Sep. 30, 2023   $ 144,355         $ 12,913,571       $ (14,659,868)     $ (659,063)     (2,143,918)  
Balance, shares at Sep. 30, 2023   144,355,355                                
Convertible note $ 30,000                                    
Balance at Dec. 31, 2023 $ 144,642   144,642   13,085,715   13,130,715 45,000 (15,699,327)   (15,699,327) (680,886)   (680,886) (3,104,856) (3,111,862) (3,104,856)
Balance, shares at Dec. 31, 2023 144,642,333 144,642,333                                  
Stock subscription     333           (333)                  
Stock subscription, shares 333,333                                    
Convertible note     9,857           1,253,705                   1,263,562
Convertible note, shares 9,857,092                                    
Net loss attr to the non-contr int.                               (13,324)     (13,324)
Net loss                       (795,766)         (795,766)
Issuance stock plan affiliate     1,191           122,253                   123,444
Issuance stock plan affiliate, shares 1,190,460                                    
Issuance stock plan other     1,643           163,566                   165,209
Issuance stock plan other, shares 1,643,231                                    
Conversion of debt affiliate     3,599           482,305                   485,904
Conversion of debt affiliate, shares 3,599,289                                    
Conversion of debt other     7,410           877,994                   885,404
Conversion of debt other, shares 7,409,512                                    
Exercise of warrants     4,357           (4,357)                
Exercise of warrants, shares 4,356,778                                    
Balance at Mar. 31, 2024 $ 173,032         16,025,848       (16,495,093)     (694,210)     (990,423)    
Balance, shares at Mar. 31, 2024 173,032,028                                
Balance at Dec. 31, 2023 $ 144,642   $ 144,642   13,085,715   $ 13,130,715 $ 45,000 (15,699,327)   $ (15,699,327) (680,886)   $ (680,886) (3,104,856) $ (3,111,862) $ (3,104,856)
Balance, shares at Dec. 31, 2023 144,642,333 144,642,333                                  
Net loss attr to the non-contr int.                                    
Net loss                                 (1,863,112)    
Balance at Sep. 30, 2024 $ 82,239     $ 28,894     17,208,572       (18,404,275)         (1,084,570)    
Balance, shares at Sep. 30, 2024 82,238,648     28,893,618                              
Balance at Mar. 31, 2024 $ 173,032         16,025,848       (16,495,093)     (694,210)     (990,423)    
Balance, shares at Mar. 31, 2024 173,032,028                                
Stock transactions $ 580           62,420                 63,000    
Stock transactions, shares 580,396                                    
Convertible note $ 1,249           161,046                   162,295    
Convertible note, shares 1,248,423                                    
Net loss                   (661,648)         (661,648)    
Issuance stock plan affiliate $ 242           29,758                   30,000    
Issuance stock plan affiliate, shares 241,938                                    
Issuance stock plan other $ 36           10,659                   10,695    
Issuance stock plan other, shares 36,246                                    
Conversion of debt $ 2,277           283,848                   286,125    
Conversion of debt, shares 2,277,397                                    
Balance at Jun. 30, 2024 $ 177,416         16,573,579       (17,156,741)     (694,210)     (1,099,956)    
Balance, shares at Jun. 30, 2024 177,416,428                                  
Net loss attr to the non-contr int.                                    
Net loss                   (392,374)           (392,374)    
Issuance stock plan affiliate $ 455         45,000                   45,455    
Issuance stock plan affiliate, shares 454,546                                    
Issuance stock plan other $ 85           8,380                   8,465    
Issuance stock plan other, shares 84,646                                    
Conversion of debt affiliate       $ 777     353,063                   353,840    
Conversion of debt affiliate, shares       776,817                              
Exercise of warrants       $ 8,973     151,977             (160,950)        
Exercise of warrants, shares       8,973,405                              
Conversion to Pref Stock affiliate $ (95,717)     $ 19,144     76,573                      
Conversion to Pref Stock affiliate, shares (95,716,972)     19,143,396                              
Elimination non-contr int.                     (855,160)     855,160        
Balance at Sep. 30, 2024 $ 82,239     $ 28,894     $ 17,208,572       $ (18,404,275)         $ (1,084,570)    
Balance, shares at Sep. 30, 2024 82,238,648     28,893,618