XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Stockholders' (Deficit) Equity (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
AOCI Attributable to Parent [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2022 $ 1,440 $ 43,239,701 $ 77,242 $ (36,706,553) $ 6,611,830
Balance, shares at Dec. 31, 2022 1,423,836        
Stock issued to employees $ 1 1,770 1,771
Stock issued to employees, shares 900        
Stock issued to consultants $ 75 198,811 198,886
Stock issued to consultants, shares 87,500        
Stock issued to designer $ 32 88,674 88,706
Stock issued to designer, shares 32,365        
Foreign currency translation loss 95,420 95,420
Net loss (3,049,525) (3,049,525)
Fractional shares due to 1:5 stock split $ 10 10
Fractional shares due to 1:5 stock split, shares 10,979        
Balance at Sep. 30, 2023 $ 1,558 43,528,956 172,662 (39,756,078) 3,947,098
Balance, shares at Sep. 30, 2023 1,555,580        
Balance at Jun. 30, 2023 $ 1,470 43,332,158 (22,048) (38,467,449) 4,844,131
Balance, shares at Jun. 30, 2023 1,465,090        
Stock issued to employees   885 885
Stock issued to employees, shares 300        
Stock issued to consultants $ 77 165,924 166,001
Stock issued to consultants, shares 77,500        
Stock issued to designer $ 11 29,989 30,000
Stock issued to designer, shares 12,690        
Foreign currency translation loss 194,710 194,710
Net loss (1,288,629) (1,288,629)
Balance at Sep. 30, 2023 $ 1,558 43,528,956 172,662 (39,756,078) 3,947,098
Balance, shares at Sep. 30, 2023 1,555,580        
Balance at Dec. 31, 2023 $ 1,918 44,402,821 521,425 (44,429,810) 496,354
Balance, shares at Dec. 31, 2023 1,917,706        
Stock issued to employees $ 5 9,670 9,675
Stock issued to employees, shares 4,500        
Stock issued to consultants $ 312 584,063 584,375
Stock issued to consultants, shares 312,500        
Stock issued to designer $ 46 89,954 90,000
Stock issued to designer, shares 46,071        
Acquisition of Nova Living DesignXperience $ 400 659,600 660,000
Acquisition of Nova Living DesignXperience, shares 400,000        
Acquisition of Payment IT System $ 460 551,540 552,000
Acquisition of Payment IT System, shares 460,000        
Stock issued to an investor $ 325 599,675 600,000
Stock issued to an investor, shares 325,000        
Foreign currency translation loss (146,004) (146,004)
Net loss (4,492,309) (4,492,309)
Acquisition of AI-Calculation Engine $ 300 749,700 750,000
Acquisition of AI-Calculation Engine, shares 300,000        
Balance at Sep. 30, 2024 $ 3,766 47,647,023 375,421 (48,922,119) (895,909)
Balance, shares at Sep. 30, 2024 3,765,777        
Balance at Jun. 30, 2024 $ 2,672 46,062,766 438,825 (46,456,055) 48,208
Balance, shares at Jun. 30, 2024 2,672,427        
Stock issued to employees $ 2 3,224 3,226
Stock issued to employees, shares 1,500        
Stock issued to consultants $ 88 140,037 140,125
Stock issued to consultants, shares 87,500        
Stock issued to designer $ 19 29,981 30,000
Stock issued to designer, shares 19,350        
Acquisition of Nova Living DesignXperience $ 400 659,600 660,000
Acquisition of Nova Living DesignXperience, shares 400,000        
Acquisition of Payment IT System $ 460 551,540 552,000
Acquisition of Payment IT System, shares 460,000        
Stock issued to an investor $ 125 199,875 200,000
Stock issued to an investor, shares 125,000        
Foreign currency translation loss (63,404) (63,404)
Net loss (2,466,064) (2,466,064)
Balance at Sep. 30, 2024 $ 3,766 $ 47,647,023 $ 375,421 $ (48,922,119) $ (895,909)
Balance, shares at Sep. 30, 2024 3,765,777