XML 13 R2.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Condensed Consolidated Balance Sheets - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Current assets    
Cash $ 32,946 $ 133,182
Investments - restricted 1,042,418 1,029,256
Accounts receivable 2,868,769 2,953,497
Other current assets 250,197 235,242
Total current assets 4,194,330 4,351,177
Property and equipment, net of accumulated depreciation of $175,800 and $170,854 24,110 26,463
Intangible assets -amortizable 89,672 110,425
Total Assets 4,308,112 4,488,065
Current liabilities    
Accounts payable and accrued liabilities 4,562,392 3,555,630
Acquisition liabilities 0 12,500
Deferred revenue 368,760 191,766
Accrued settlement 2,476,926 2,476,926
Bank overdraft 75,790 0
Convertible notes payable, related party, current 800,000 800,000
Total current liabilities 13,430,457 11,493,038
Convertible notes payable, related party 1,924,000 1,529,973
Total Liabilities 15,882,217 13,636,311
Commitments and contingencies 0 0
Stockholders' equity (deficit)    
Common stock, $0.001 par value, 490,000,000 shares authorized, 182,492,221 shares issued and outstanding at March 31, 2024 and December 31, 2023 182,493 182,493
Preferred stock, Series A; $0.001 par value, 1,000,000 shares authorized, 223,333 shares issued and outstanding at March 31, 2024 and December 31, 2023 223 223
Additional paid-in capital 5,491,652 5,868,972
Accumulated deficit (17,248,473) (15,199,934)
Total stockholders' equity (deficit) (11,574,105) (9,148,246)
Total liabilities and stockholders' equity (deficit) 4,308,112 4,488,065
Nonrelated Party [Member]    
Current liabilities    
Loans payable, current 3,968,349 3,459,516
Loans payable, related party, current 3,968,349 3,459,516
Loans payable 200,000 200,000
Loans payable, related party 200,000 200,000
Related Party [Member]    
Current liabilities    
Loans payable, current 1,178,240 996,700
Loans payable, related party, current 1,178,240 996,700
Loans payable 327,760 413,300
Loans payable, related party $ 327,760 $ 413,300