XML 36 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Stockholder's Equity (Deficit) - USD ($)
Common Stock [Member]
Preferred Stock [Member]
Series B Preferred Stock [Member]
Preferred Stock [Member]
Series C Preferred Stock [Member]
Preferred Stock [Member]
Series D Preferred Stock [Member]
Preferred Stock [Member]
Series E Preferred Stock [Member]
Preferred Stock [Member]
Series F Preferred Stock [Member]
Preferred Stock [Member]
Series F-1 Preferred Stock [Member]
Preferred Stock [Member]
Series G Preferred Stock [Member]
Stock to be Issued [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Noncontrolling Interest [Member]
Series G Preferred Stock [Member]
Total
Balance at Dec. 31, 2022 $ 73,505,000 $ (75,021,000)   $ (1,516,000)
Balance, shares at Dec. 31, 2022 80,996 2,500,000              
Issuance of stock for services by third parties 568,000   568,000
Issuance of stock for services by third parties, shares 13,923                            
Issuance of common stock for services by employees 109,000   109,000
Issuance of common stock for services by employees, shares 2,362                            
Shares issued for cash 1,396,000   1,396,000
Shares issued for cash, shares 34,350                            
Debt conversion 7,831,000   7,831,000
Debt conversion, shares 29,672   200,000                        
Preferred stock dividends 150,000 (150,000)  
Preferred stock dividends, shares 9,296                            
Net loss (7,535,000)   (7,535,000)
Balance at Dec. 31, 2023 83,559,000 (82,706,000)   853,000
Balance, shares at Dec. 31, 2023 170,599 2,500,000 200,000              
Issuance of stock for services by third parties 125,000 555,000   680,000
Issuance of stock for services by third parties, shares 176             573,925              
Issuance of common stock for services by employees 273,000   273,000
Issuance of common stock for services by employees, shares 63,573                            
Shares issued for cash                             $ 100,000
Shares issued for cash, shares                           4,484,314 13,115
Debt conversion 5,759,000   $ 5,759,000
Debt conversion, shares (79,777)     255,474 200,000                    
Preferred stock dividends 150,000 (150,000)  
Preferred stock dividends, shares 17,773                            
Net loss (11,333,000) (1,743,000)   (13,076,000)
Warrants issued in relation to debt issuance 329,000   329,000
Stock to be issued related to settlement 80,000   80,000
Merger issuance $ 7,000 48,214,000   48,221,000
Merger issuance, shares           69,482,229 517,775                
Bridge loan 160,000   160,000
Bridge loan, shares           (396,667)   250,000              
Shares issued for cash, net of debt discount costs $ 1,000 2,878,000   2,879,000
Shares issued for cash, net of debt discount costs, shares 112,822             (4,484,314)              
Shares issued for cash, net of debt discount costs, shares (112,822)             4,484,314              
Conversion of Series C preferred shares  
Conversion of Series C preferred shares, shares 183,784   (200,000)                        
Foreign currency translation adjustments (34,000)   (34,000)
Non-controlling interests 2,844,000   2,844,000
Balance at Dec. 31, 2024 $ 7,000 $ 1,000 $ 205,000 $ 141,877,000 $ (94,189,000) $ (34,000) $ 1,101,000   $ 48,968,000
Balance, shares at Dec. 31, 2024 468,950 2,500,000 255,474 200,000 69,085,562 517,775 5,308,239