XML 17 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Consolidated Statements of Changes in Equity (Deficit) (Unaudited) - USD ($)
Common Stock [Member]
Series G Preferred Stock [Member]
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, 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   2,000   2,000
Issuance of stock for services by third parties, shares   176                            
Preferred stock dividends   (38,000)   (38,000)
Net loss   (1,293,000)   (1,293,000)
Balance at Mar. 31, 2024   83,561,000 (84,037,000)   (476,000)
Balance, shares at Mar. 31, 2024   170,775 2,500,000 200,000              
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              
Net loss                               (2,781,000)
Balance at Jun. 30, 2024   83,628,000 (85,562,000)   (1,934,000)
Balance, shares at Jun. 30, 2024   176,349 2,500,000 200,000              
Balance at Mar. 31, 2024   83,561,000 (84,037,000)   (476,000)
Balance, shares at Mar. 31, 2024   170,775 2,500,000 200,000              
Preferred stock dividends   (37,000)   (37,000)
Net loss   (1,488,000)   (1,488,000)
Issuance of common stock for services by employees   67,000   67,000
Issuance of common stock for services by employees, shares   5,574                            
Balance at Jun. 30, 2024   83,628,000 (85,562,000)   (1,934,000)
Balance, shares at Jun. 30, 2024   176,349 2,500,000 200,000              
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 2,500,000 255,474,000 200,000,000 69,085,562,000 517,775,000 5,308,239,000              
Issuance of stock for services by third parties   (125,000) 125,000  
Issuance of stock for services by third parties, shares                 264,796              
Preferred stock dividends   (38,000)   (38,000)
Net loss   (6,822,000) (105,000)   (6,927,000)
Issuance of common stock for services by employees   14,000 116,000   130,000
Issuance of stock related to settlement   (80,000) 80,000  
Issuance of stock related to settlement, shares   13,115                            
Conversion of preferred shares   $ 1,000 $ (6,000) 6,000   1,000
Conversion of preferred shares, shares   6,247,126     (188,808)   (57,020,394) (421,186) (3,980,664)              
Series G Preferred Stock issued for cash, net of offering costs   3,266,000   3,266,000
Series G Preferred Stock issued for cash, net of offering costs, shares                 6,417,159              
ELOC shares issued for cash, net of offering costs   1,978,000   1,978,000
ELOC shares issued for cash, net of offering costs, shares   1,090,622                          
Note payable, related party converted to preferred shares   700,000   700,000
Note payable, related party converted to preferred shares, shares                 1,372,549              
Foreign currency translation adjustments   17,000   17,000
Deemed dividend-price protection, revaluation adjustment   4,588,000 (4,588,000)  
Deemed dividend-price protection, revaluation adjustment, shares                              
Balance at Mar. 31, 2025   $ 1,000 $ 1,000 $ 1,000 14,000 152,736,000 (105,637,000) (17,000) 996,000   48,095,000
Balance, shares at Mar. 31, 2025   7,819,813 2,500,000 66,666,000 200,000,000 12,065,168,000 96,589,000 9,382,079,000              
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 2,500,000 255,474,000 200,000,000 69,085,562,000 517,775,000 5,308,239,000              
Net loss                               (11,067,000)
Conversion of preferred shares   $ 6,564,947                            
Conversion of preferred shares, shares                             4,380,664  
Secured credit facilities converted to common shares, shares 438,066                              
Balance at Jun. 30, 2025   $ 2,000 $ 1,000 $ 1,000 166,523,000 (111,927,000) 20,000 931,000   55,551,000
Balance, shares at Jun. 30, 2025   18,362,713 2,500,000 200,000,000 11,954,439,000 95,764,000 8,982,079,000              
Balance at Mar. 31, 2025   $ 1,000 $ 1,000 $ 1,000 14,000 152,736,000 (105,637,000) (17,000) 996,000   48,095,000
Balance, shares at Mar. 31, 2025   7,819,813 2,500,000 66,666,000 200,000,000 12,065,168,000 96,589,000 9,382,079,000              
Preferred stock dividends   (37,000)   (37,000)
Net loss   (4,075,000) (65,000)   (4,140,000)
Issuance of common stock for services by employees   (14,000) 14,000  
Issuance of common stock for services by employees, shares   10,000                            
Conversion of preferred shares    
Conversion of preferred shares, shares   317,821     (66,666)   (110,729) (825) (400,000)              
ELOC shares issued for cash, net of offering costs   3,889,000   3,889,000
ELOC shares issued for cash, net of offering costs, shares   3,927,815                            
Foreign currency translation adjustments   37,000   37,000
Deemed dividend-price protection, revaluation adjustment   2,178,000 (2,178,000)  
ATM shares issued for cash, net of offering costs   $ 1,000 6,720,000   6,721,000
ATM shares issued for cash, net of offering costs, shares   5,540,043                            
Secured credit facilities converted to common shares   986,000   986,000
Secured credit facilities converted to common shares, shares   747,221                            
Balance at Jun. 30, 2025   $ 2,000 $ 1,000 $ 1,000 $ 166,523,000 $ (111,927,000) $ 20,000 $ 931,000   $ 55,551,000
Balance, shares at Jun. 30, 2025   18,362,713 2,500,000 200,000,000 11,954,439,000 95,764,000 8,982,079,000