XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Stockholders’ Equity (Deficit) - USD ($)
Preferred Stock
Common Stock
Additional Paid-in Capital
Accumulated Deficit
Non- controlling shareholders interest
Total
Balance at Dec. 31, 2022 $ 1,256 $ 48,442,355 $ (52,399,858) $ 1,597 $ (3,954,650)
Balance (in Shares) at Dec. 31, 2022 12,563,426        
Conversion of convertible debt $ 126 523,135 523,261
Conversion of convertible debt (in Shares)   1,253,625        
Additional shares issued on reverse stock split
Additional shares issued on reverse stock split (in Shares)   2,838        
Fair value of warrants issued for services 159,004 159,004
Fair value of warrants issued to convertible debt holders 1,045,655 1,045,655
Stock based compensation 377,856 377,856
Fair value of warrants issued for equity method investments 108,220 108,220
Net loss (5,835,760) (1,597) (5,837,357)
Balance at Dec. 31, 2023 $ 1,382 50,656,225 (58,235,618) (7,578,011)
Balance (in Shares) at Dec. 31, 2023 13,819,889        
Conversion of convertible debt $ 526 611,691 612,217
Conversion of convertible debt (in Shares)   5,261,557        
Fair value of warrant anti-dilution 426,807 (426,807)
Fair value of warrants issued for services 75,357 75,357
Fair value of warrants issued to convertible debt holders 109,268 109,268
Fair value of warrants issued on debt extinguishment 102,353 102,353
Stock based compensation 220,416 220,416
Net loss (4,126,341) (4,126,341)
Balance at Dec. 31, 2024 $ 1,908 $ 52,202,117 $ (62,788,766) $ (10,584,741)
Balance (in Shares) at Dec. 31, 2024 19,081,446