XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Stockholders' (Deficit) Equity (Unaudited) - USD ($)
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Total
Beginning balance, value at Dec. 31, 2023 $ 27,890 $ 92,556,805 $ (92,469,735) $ 957 $ 115,917
Beginning balance, shares at Dec. 31, 2023 2,789,020        
Net loss (3,258,955) (3,258,955)
Preferred stock issuance $ 1,358,573 1,358,573
Preferred stock issuance, shares 2,000,000          
Issuance of warrants 1,441,427 1,441,427
Stock-based compensation $ 1,769 424,512 426,281
Stock-based compensation, shares   176,880        
Ending balance, value at Mar. 31, 2024 $ 1,358,573 $ 29,659 94,422,744 (95,728,690) 957 83,243
Ending balance, shares at Mar. 31, 2024 2,000,000 2,965,900        
Net loss (487,912) (487,912)
Ending balance, value at Jun. 30, 2024 $ 1,358,573 $ 29,659 94,422,744 (96,216,602) 957 (404,669)
Ending balance, shares at Jun. 30, 2024 2,000,000 2,965,900        
Beginning balance, value at Dec. 31, 2024 $ 1,639,779 $ 37,138 94,886,147 (96,694,013) 957 (129,992)
Beginning balance, shares at Dec. 31, 2024 2,305,357 3,713,792        
Net loss (373,910) (373,910)
Ending balance, value at Mar. 31, 2025 $ 1,639,779 $ 37,138 94,886,147 (97,067,923) 957 (503,902)
Ending balance, shares at Mar. 31, 2025 2,305,357 3,713,792        
Net loss (639,680) (639,680)
Foreign currency translation 1,962 1,962
Common Stock Issuance $ 25,106 4,049,894 4,075,000
Common Stock Issuance, shares   2,510,597        
Ending balance, value at Jun. 30, 2025 $ 1,639,779 $ 62,244 $ 98,936,041 $ (97,707,603) $ 2,919 $ 2,933,380
Ending balance, shares at Jun. 30, 2025 2,305,357 6,224,389