XML 14 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Changes in Stockholders Equity (Deficit) (Unaudited) - USD ($)
Total
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Sub Total
Noncontrolling Interest
Balance, shares at Dec. 31, 2023   4,046,760        
Balance, amount at Dec. 31, 2023 $ (49,525) $ 4,047 $ 35,826 $ (89,398) $ (49,525) $ 0
Imputed interest 1,329 $ 0 1,329 0 1,329 0
Net loss (50,217)     (50,217) (50,217) 0
Balance, shares at Mar. 31, 2024   4,046,760        
Balance, amount at Mar. 31, 2024 (98,413) $ 4,047 37,155 (139,615) (98,413) 0
Balance, shares at Dec. 31, 2023   4,046,760        
Balance, amount at Dec. 31, 2023 (49,525) $ 4,047 35,826 (89,398) (49,525) 0
Imputed interest 3,321          
Net loss (95,489)          
Balance, shares at Jun. 30, 2024   4,046,760        
Balance, amount at Jun. 30, 2024 (141,693) $ 4,047 39,147 (184,887) (141,693) 0
Balance, shares at Mar. 31, 2024   4,046,760        
Balance, amount at Mar. 31, 2024 (98,413) $ 4,047 37,155 (139,615) (98,413) 0
Imputed interest 1,992 $ 0 1,992 0 1,992 0
Net loss (45,272)     (45,272) (45,272) 0
Balance, shares at Jun. 30, 2024   4,046,760        
Balance, amount at Jun. 30, 2024 (141,693) $ 4,047 39,147 (184,887) (141,693) 0
Balance, shares at Dec. 31, 2024   4,046,760        
Balance, amount at Dec. 31, 2024 (302,102) $ 4,047 143,843 (458,919) (311,029) 8,927
Net loss (486,397)     (486,247) (486,247) (150)
Stock-based compensation, shares   221,000        
Stock-based compensation, amount 408,850 $ 221 408,629 0 408,850 0
Issuance of common stock as commitment shares, shares   135,000        
Issuance of common stock as commitment shares, amount 249,750 $ 135 249,615 0 249,750 0
Issuance of common stock for conversion of convertible note, shares   5,117,333        
Issuance of common stock for conversion of convertible note, amount 153,520 $ 5,117 148,403 0 153,520 0
Balance, shares at Mar. 31, 2025   9,520,093        
Balance, amount at Mar. 31, 2025 23,622 $ 9,520 950,490 (945,166) 14,844 8,777
Balance, shares at Dec. 31, 2024   4,046,760        
Balance, amount at Dec. 31, 2024 (302,102) $ 4,047 143,843 (458,919) (311,029) 8,927
Imputed interest 0          
Net loss (7,087,167)          
Balance, shares at Jun. 30, 2025   12,915,093        
Balance, amount at Jun. 30, 2025 74,101 $ 12,915 7,598,345 (7,545,784) 65,476 8,625
Balance, shares at Mar. 31, 2025   9,520,093        
Balance, amount at Mar. 31, 2025 23,622 $ 9,520 950,490 (945,166) 14,844 8,777
Net loss (6,600,770) $ 0 0 (6,600,618) (6,600,618) (152)
Stock-based compensation, shares   3,395,000        
Stock-based compensation, amount 6,651,250 $ 3,395 6,647,855 0 6,651,250 0
Balance, shares at Jun. 30, 2025   12,915,093        
Balance, amount at Jun. 30, 2025 $ 74,101 $ 12,915 $ 7,598,345 $ (7,545,784) $ 65,476 $ 8,625