XML 14 R5.htm IDEA: XBRL DOCUMENT v3.24.3
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT (Unaudited) - USD ($)
Common Stock [Member]
Common Stock Be Issued [Member]
Additional Paid-in Capital [Member]
AOCI Attributable to Parent [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2022 $ 14 $ 336,000 $ 78,909,153 $ 39,141 $ (83,922,516) $ (4,638,208)
Beginning balance, shares at Dec. 31, 2022 137,403          
Rounding on reverse stock split
Rounding on reverse stock split, shares (12)          
Stock issued for conversion of non-redeemable convertible notes $ 242 783,258 783,500
Stock issued for conversion of non-redeemable convertible notes, shares 2,420,700          
Stock issued for settlement of debt - related party $ 1 274,792 274,793
Stock issued for settlement of debt - related party, shares 7,324          
Stock issued for the conversion of Series A convertible preferred stock $ 2,500 56,965 59,465
Stock issued for the conversion of Series A convertible preferred stock, shares 25,000,000          
Stock issued for the conversion of Series B convertible preferred stock $ 1 109,781 109,782
Stock issued for the conversion of Series B convertible preferred stock, shares 11,000          
Stock issued for the conversion of Series C convertible preferred stock 296,951 296,951
Stock issued for the conversion of Series C convertible preferred stock, shares 4,000          
Stock issued to settle stock to be issued (336,000) 336,000
Stock issued to settle stock to be issued, shares 32          
Deemed contribution - Series A Stock modification 190,040 190,040
Deemed contribution - Series C Stock modification 2,211,884 2,211,884
Foreign exchange loss (770) (770)
Net loss (1,600,399) (1,600,399)
Ending balance, value at Sep. 30, 2023 $ 2,758 83,168,824 38,371 (85,522,915) (2,312,962)
Ending balance, shares at Sep. 30, 2023 27,580,447          
Beginning balance, value at Jun. 30, 2023 $ 62 80,366,051 11,605 (84,957,085) (4,579,367)
Beginning balance, shares at Jun. 30, 2023 618,947          
Stock issued for conversion of non-redeemable convertible notes $ 196 343,884 344,080
Stock issued for conversion of non-redeemable convertible notes, shares 1,961,500          
Stock issued for the conversion of Series A convertible preferred stock $ 2,500 56,965 59,465
Stock issued for the conversion of Series A convertible preferred stock, shares 25,000,000          
Deemed contribution - Series A Stock modification 190,040 190,040
Deemed contribution - Series C Stock modification 2,211,884 2,211,884
Foreign exchange loss 26,766 26,766
Net loss (565,830) (565,830)
Ending balance, value at Sep. 30, 2023 $ 2,758 83,168,824 38,371 (85,522,915) (2,312,962)
Ending balance, shares at Sep. 30, 2023 27,580,447          
Beginning balance, value at Dec. 31, 2023 $ 4,210 89,278,354 6,270 (92,086,178) (2,797,344)
Beginning balance, shares at Dec. 31, 2023 42,090,329          
Stock issued for conversion of non-redeemable convertible notes $ 179,532 641,562 821,094
Stock issued for conversion of non-redeemable convertible notes, shares 1,795,316,500          
Stock issued for settlement of debt - related party $ 800 295,200 296,000
Stock issued for settlement of debt - related party, shares 8,000,000          
Stock issued for settlement of promissory notes $ 17,500 17,500
Stock issued for settlement of promissory notes, shares 175,000,000          
Foreign exchange loss 22,335 22,335
Net loss (1,610,304) (1,610,304)
Ending balance, value at Sep. 30, 2024 $ 202,042 90,215,116 28,605 (93,696,482) (3,250,719)
Ending balance, shares at Sep. 30, 2024 2,020,406,829          
Beginning balance, value at Jun. 30, 2024 $ 117,536 90,208,266 47,550 (93,363,365) (2,990,013)
Beginning balance, shares at Jun. 30, 2024 1,175,345,629          
Stock issued for conversion of non-redeemable convertible notes $ 67,006 6,850 73,856
Stock issued for conversion of non-redeemable convertible notes, shares 670,061,200          
Stock issued for settlement of promissory notes $ 17,500 17,500
Stock issued for settlement of promissory notes, shares 175,000,000          
Foreign exchange loss (18,945) (18,945)
Net loss (333,117) (333,117)
Ending balance, value at Sep. 30, 2024 $ 202,042 $ 90,215,116 $ 28,605 $ (93,696,482) $ (3,250,719)
Ending balance, shares at Sep. 30, 2024 2,020,406,829