XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Statement of Changes in Shareholders’ Equity (Deficit) (Unaudited) - USD ($)
Common Stock
Preferred Stock
Common Stock Issuable
Additional Paid-in Capital
Accumulated Deficit
Total
Balance at Dec. 31, 2023 $ 27,597 $ 2,750 $ 281,682 $ 42,525,837 $ (42,033,136) $ 804,730
Balance (in Shares) at Dec. 31, 2023 275,964,958 2,750,000        
Sales of common stock $ 510 255,413 255,923
Sales of common stock (in Shares) 5,100,000          
Fair value of warrants allocated to proceeds of common stock 99,077 99,077
Fair value of warrants allocated to proceeds of related party debt 209,943 209,943
Fair value of beneficial conversion feature allocated to proceeds of related party debt 146,405 146,405
Consultant and director fees payable with common shares and warrants 43,437 43,437
Shares and options issued to employees (270,549) 320,246 49,697
Net loss (1,387,718) (1,387,718)
Balance at Mar. 31, 2024 $ 28,107 $ 2,750 54,570 43,556,921 (43,420,854) 221,494
Balance (in Shares) at Mar. 31, 2024 281,064,958 2,750,000        
Balance at Dec. 31, 2024 $ 28,195 $ 2,750 161,632 44,842,829 (48,164,615) (3,129,209)
Balance (in Shares) at Dec. 31, 2024 281,947,151 2,750,000        
Sales of common stock 3,245 3,245
Fair value of warrants allocated to proceeds of common stock 6,755 6,755
Stock fees related to sales of common stock   3,000 (3,000)  
Fair value of warrants to extend related party debt 25,625 25,625
Shares and options issued to employees 7,126 7,126
Net loss (1,050,939) (1,050,939)
Balance at Mar. 31, 2025 $ 28,195 $ 2,750 $ 167,877 $ 44,879,335 $ (49,215,554) $ (4,137,397)
Balance (in Shares) at Mar. 31, 2025 281,947,151 2,750,000