XML 14 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Changes in Stockholders’ Equity (Deficit) (Unaudited) - USD ($)
Preferred Stock
Common Stock
Additional Paid-in Capital
[1]
Accumulated Deficit
Non- controlling shareholders interest
Total
Balance at Dec. 31, 2022 $ 1,256 [1] $ 48,442,355 $ (52,399,858) $ 1,597 $ (3,954,650)
Balance (in Shares) at Dec. 31, 2022 12,563,426 [1]        
Fair value of warrants issued to convertible debt holders [1] 251,856 251,856
Stock based compensation [1] 130,671 130,671
Net loss [1] (273,390) (1,597) (274,987)
Balance at Mar. 31, 2023 $ 1,256 [1] 48,824,882 (52,673,248) (3,847,110)
Balance (in Shares) at Mar. 31, 2023 12,563,426 [1]        
Balance at Dec. 31, 2022 $ 1,256 [1] 48,442,355 (52,399,858) 1,597 (3,954,650)
Balance (in Shares) at Dec. 31, 2022 12,563,426 [1]        
Net loss           (4,464,347)
Balance at Sep. 30, 2023 $ 1,303 [1] 50,013,798 (56,862,608) (6,847,507)
Balance (in Shares) at Sep. 30, 2023 [1]   13,030,034        
Balance at Mar. 31, 2023 $ 1,256 [1] 48,824,882 (52,673,248) (3,847,110)
Balance (in Shares) at Mar. 31, 2023 12,563,426 [1]        
Fair value of warrants issued to convertible debt holders [1] 130,025 130,025
Conversion of convertible debt $ 7 [1] 43,471 43,478
Conversion of convertible debt (in Shares) 72,464 [1]        
Fair value of warrants issued for equity method investments [1] 108,220 108,220
Stock based compensation [1] 130,671 130,671
Net loss     (3,174,217) (3,174,217)
Balance at Jun. 30, 2023 $ 1,263 [1] 49,237,269 (55,847,465) (6,608,933)
Balance (in Shares) at Jun. 30, 2023 12,635,890 [1]        
Fair value of warrants issued to convertible debt holders [1] 437,953 437,953
Conversion of convertible debt $ 40 [1] 193,729 193,769
Conversion of convertible debt (in Shares) [1]   391,306        
Additional shares issued on reverse stock split [1]
Additional shares issued on reverse stock split (in Shares) [1]   2,838        
Fair value of warrants issued for services [1] 14,176 14,176
Stock based compensation [1] 130,671 130,671
Net loss [1] (1,015,143) (1,015,143)
Balance at Sep. 30, 2023 $ 1,303 [1] 50,013,798 (56,862,608) (6,847,507)
Balance (in Shares) at Sep. 30, 2023 [1]   13,030,034        
Balance at Dec. 31, 2023 $ 1,382 [1] 50,656,225 (58,235,618) (7,578,011)
Balance (in Shares) at Dec. 31, 2023 13,819,889 [1]        
Fair value of warrants issued to convertible debt holders [1] 44,813 44,813
Fair value of warrants issued on debt extinguishment [1] 66,047 66,047
Fair value of warrants issued for services [1] 36,207 36,207
Stock based compensation [1] 94,464 94,464
Net loss [1] (331,465) (331,465)
Balance at Mar. 31, 2024 $ 1,382 [1] 50,897,756 (58,567,083) (7,667,945)
Balance (in Shares) at Mar. 31, 2024 13,819,889 [1]        
Balance at Dec. 31, 2023 $ 1,382 [1] 50,656,225 (58,235,618) (7,578,011)
Balance (in Shares) at Dec. 31, 2023 13,819,889 [1]        
Net loss           (2,857,262)
Balance at Sep. 30, 2024 $ 1,619 [1] 51,926,805 (61,519,687) (9,591,263)
Balance (in Shares) at Sep. 30, 2024   16,185,552        
Balance at Mar. 31, 2024 $ 1,382 [1] 50,897,756 (58,567,083) (7,667,945)
Balance (in Shares) at Mar. 31, 2024 13,819,889 [1]        
Fair value of warrants issued to convertible debt holders [1] 42,863 42,863
Fair value of warrants issued on debt extinguishment [1] 36,305 36,305
Fair value of warrants issued for services [1] 36,207 36,207
Stock based compensation [1] 94,464 94,464
Net loss [1] (797,645) (797,645)
Balance at Jun. 30, 2024 $ 1,382 [1] 51,107,595 (59,364,728) (8,255,751)
Balance (in Shares) at Jun. 30, 2024 13,819,889 [1]        
Conversion of convertible debt $ 237 [1] 357,972 358,209
Conversion of convertible debt (in Shares) [1]   2,365,663        
Deemed dividend on warrant anti-dilution [1] 426,807 (426,807)
Fair value of warrants issued for services [1] 2,943 2,943
Stock based compensation [1] 31,488 31,488
Net loss [1] (1,728,152) (1,728,152)
Balance at Sep. 30, 2024 $ 1,619 [1] $ 51,926,805 $ (61,519,687) $ (9,591,263)
Balance (in Shares) at Sep. 30, 2024   16,185,552        
[1] After giving effect to a 1 for 30 reverse stock split on August 30, 2023.