XML 39 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Equity - USD ($)
Preferred Stock
Series A
Preferred Stock
Series B
Preferred Stock
Series C
Common Stock
Additional Paid-in Capital
Treasury Stock
Accumulated Deficit
Statutory Reserve
Accumulated Other Comprehensive Loss
Noncontrolling Interest
Total
Balance at Dec. 31, 2022 $ 9,000,000 $ 67 $ 65,950,661 $ (522,500) $ (63,062,721) $ 6,578 $ (213,137) $ 11,158,948
Balance (in Shares) at Dec. 31, 2022 9,000 667,572   (3,467)          
Shares issued for adjustments
Shares issued for adjustments (in Shares)       3,333            
Issuance of Series B Convertible Preferred Stock for equity method investment $ 11,000,000 11,000,000
Issuance of Series B Convertible Preferred Stock for equity method investment (in Shares)   11,000              
Issuance of common stock as convertible note payable commitment fee $ 1 236,399 236,400
Issuance of common stock as convertible note payable commitment fee (in Shares)       11,333            
Sale of common stock, net $ 3 414,393 414,396
Sale of common stock, net (in Shares)       30,442            
Issuance of common stock for services $ 3 999,652 999,655
Issuance of common stock for services (in Shares)       24,089              
Stock-based compensation 284,977 284,977
Stock-based compensation (in Shares)                    
Foreign currency translation adjustment                 (18,590)   (18,590)
Net loss for the year (16,707,010) (16,707,010)
Balance at Dec. 31, 2023 $ 9,000,000 $ 11,000,000 $ 74 67,886,082 $ (522,500) (79,769,731) 6,578 (231,727) 7,368,776
Balance (in Shares) at Dec. 31, 2023 9,000 11,000   736,769   (3,467)          
Shares issued for adjustments $ 21 (21)
Shares issued for adjustments (in Shares)       206,033            
Issuance of common stock as convertible note payable commitment fee $ 3 320,543 320,546
Issuance of common stock as convertible note payable commitment fee (in Shares)       33,800            
Issuance of common stock upon cashless exercise of stock warrants $ 4 (4)
Issuance of common stock upon cashless exercise of stock warrants (in Shares)       42,381              
Reclassification of derivative liability to equity 2,354 2,354
Sale of Series C Convertible Preferred Stock $ 3,500,000 3,500,000
Sale of Series C Convertible Preferred Stock (in Shares)     3,500                
Issuance of pre-funded warrants 688,794 688,794
Sale of common stock, net $ 28 2,544,283 2,544,311
Sale of common stock, net (in Shares)       281,843            
Issuance of common stock for services $ 15 530,335 530,350
Issuance of common stock for services (in Shares)       145,153            
Stock-based compensation 51,159 51,159
Stock-based compensation (in Shares)                    
Foreign currency translation adjustment                 (273)   (273)
Net loss for the year (7,903,394) (7,903,394)
Balance at Dec. 31, 2024 $ 9,000,000 $ 11,000,000 $ 3,500,000 $ 145 $ 72,023,525 $ (522,500) $ (87,673,125) $ 6,578 $ (232,000) $ 7,102,623
Balance (in Shares) at Dec. 31, 2024 9,000 11,000 3,500 1,445,979   (3,467)