XML 14 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Changes in Stockholders' Equity (Deficit) (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
AOCI Attributable to Parent [Member]
Retained Earnings [Member]
Parent [Member]
Noncontrolling Interest [Member]
Total
Beginning balance, value at Dec. 31, 2022 $ 42,110 $ 110,528,050 $ 50,721 $ (103,385,172) $ 7,235,709 $ 1,530,881 $ 8,766,590
Balance, shares at Dec. 31, 2022 84,215            
Stock-based compensation 247,657 247,657 4,569 252,226
Net loss (3,846,221) (3,846,221) (261,028) (4,107,249)
Voluntary conversion of convertible debt into common stock $ 842 1,111,740 1,112,582 1,112,582
Voluntary conversion of convertible debt into common stock, shares 16,835            
Foreign currency translation adjustment 119,723 119,723 56,497 176,220
Balance at Mar. 31, 2023 $ 42,952 111,887,447 170,444 (107,231,393) 4,869,450 1,330,919 6,200,369
Balance, shares at Mar. 31, 2023 101,049            
Beginning balance, value at Dec. 31, 2022 $ 42,110 110,528,050 50,721 (103,385,172) 7,235,709 1,530,881 8,766,590
Balance, shares at Dec. 31, 2022 84,215            
Net loss             (11,310,001)
Balance at Sep. 30, 2023 $ 42,952 112,668,631 (114,352,135) (1,640,552) (1,640,552)
Balance, shares at Sep. 30, 2023 101,049            
Beginning balance, value at Mar. 31, 2023 $ 42,952 111,887,447 170,444 (107,231,393) 4,869,450 1,330,919 6,200,369
Balance, shares at Mar. 31, 2023 101,049            
Stock-based compensation 667,383 667,383 4,728 672,111
Net loss (3,464,205) (3,464,205) (43,484) (3,507,689)
Foreign currency translation adjustment (38,553) (38,553) (18,194) (56,747)
Balance at Jun. 30, 2023 $ 42,952 112,554,830 131,891 (110,695,598) 2,034,075 1,273,969 3,308,044
Balance, shares at Jun. 30, 2023 101,049            
Stock-based compensation 113,801 113,801 113,801
Net loss (3,656,537) (3,656,537) (38,526) (3,695,063)
Deconsolidation of discontinued operations (131,891) (131,891) (1,235,443) (1,367,334)
Balance at Sep. 30, 2023 $ 42,952 112,668,631 (114,352,135) (1,640,552) (1,640,552)
Balance, shares at Sep. 30, 2023 101,049            
Beginning balance, value at Dec. 31, 2023 $ 43,262 114,655,565 (116,802,384) (2,103,557)
Balance, shares at Dec. 31, 2023 107,243            
Monthly redemptions of convertible debt into common stock $ 1,138 545,094     546,232
Monthly redemptions of convertible debt into common stock, shares 22,771            
Fair value of warrant modification for professional services 9,737 9,737
Stock-based compensation 58,651       58,651
Net loss   (2,032,751)     (2,032,751)
Balance at Mar. 31, 2024 $ 44,400 115,269,047 (118,835,135) (3,521,688)
Balance, shares at Mar. 31, 2024 130,013            
Beginning balance, value at Dec. 31, 2023 $ 43,262 114,655,565 (116,802,384) (2,103,557)
Balance, shares at Dec. 31, 2023 107,243            
Net loss             (5,403,368)
Balance at Sep. 30, 2024 $ 65,314 119,999,588 (122,205,753) (2,140,851)
Balance, shares at Sep. 30, 2024 548,284            
Beginning balance, value at Mar. 31, 2024 $ 44,400 115,269,047 (118,835,135) (3,521,688)
Balance, shares at Mar. 31, 2024 130,013            
Monthly redemptions of convertible debt into common stock $ 1,137 355,959       357,096
Monthly redemptions of convertible debt into common stock, shares 22,726            
Stock-based compensation 33,086       33,086
Net loss   (1,576,558)     (1,576,558)
Voluntary conversion of convertible debt into common stock $ 1,400 278,801 280,201
Voluntary conversion of convertible debt into common stock, shares 28,000            
Stock issued upon partial exercise of warrants $ 577 149,423 150,000
Stock issued upon partial exercise of warrants, shares 11,538            
Balance at Jun. 30, 2024 $ 47,514 116,086,316 (120,411,693) (4,277,863)
Balance, shares at Jun. 30, 2024 192,278            
Fair value of warrant modification for professional services 2,299       2,299
Stock-based compensation 27,208 27,208
Net loss   (1,794,060)     (1,794,060)
Voluntary conversion of convertible debt into common stock $ 1,911 452,972 454,883
Voluntary conversion of convertible debt into common stock, shares 38,222            
Stock issued upon partial exercise of warrants $ 1,023 264,958       265,981
Stock issued upon partial exercise of warrants, shares 20,460            
Issuance of common stock and prefunded warrants in public offering $ 14,724 3,038,624 3,053,348
Issuance of common stock and prefunded warrants in public offering, shares 294,481            
Restricted share settlements issued to former Board members $ 142 142,209 142,351
Restricted share settlements issued to former Board members, shares 2,843            
Fair value of warrants reclassified from equity to liabilities (14,998)         (14,998)
Balance at Sep. 30, 2024 $ 65,314 $ 119,999,588 $ (122,205,753) $ (2,140,851)
Balance, shares at Sep. 30, 2024 548,284