XML 14 R5.htm IDEA: XBRL DOCUMENT v3.25.3
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 (285,672)          
Forgiveness of loan payable to related party 104,696          
Balance, shares at Sep. 30, 2024   4,046,760        
Balance, amount at Sep. 30, 2024 (227,180) $ 4,047 143,843 (375,070) (227,180) 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
Net loss (190,183) 0 0 (190,183) (190,183) 0
Forgiveness of loan payable to related party 104,696 $ 0 104,696 0 104,696 0
Balance, shares at Sep. 30, 2024   4,046,760        
Balance, amount at Sep. 30, 2024 (227,180) $ 4,047 143,843 (375,070) (227,180) 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 23,621 $ 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 (27,965,403)          
Forgiveness of loan payable to related party 0          
Balance, shares at Sep. 30, 2025   47,869,093        
Balance, amount at Sep. 30, 2025 14,208,453 $ 47,869 42,592,082 (28,429,710) 14,210,241 (1,788)
Balance, shares at Mar. 31, 2025   9,520,093        
Balance, amount at Mar. 31, 2025 23,621 $ 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
Net loss (20,878,236) $ 0 0 (20,877,551) (20,877,551) (685)
Stock-based compensation, shares   11,954,000        
Stock-based compensation, amount 20,828,790 $ 11,954 20,816,836 0 20,828,790 0
Issuance of common stock for acquisition of Goldfinch Group Holdings Ltd., shares   3,000,000        
Issuance of common stock for acquisition of Goldfinch Group Holdings Ltd., amount (15,000) $ 3,000 (3,000) (6,375) (6,375) (8,625)
Issuance of common stock for acquisition of SolanAI Global Ltd., shares   10,000,000        
Issuance of common stock for acquisition of SolanAI Global Ltd., amount 12,498,798 $ 10,000 12,489,901 0 12,499,901 (1,103)
Issuance of common stock for acquisition of Xirangsheng (Shenzhen) Health Technology Co., Ltd., shares   10,000,000        
Issuance of common stock for acquisition of Xirangsheng (Shenzhen) Health Technology Co., Ltd., amount 1,700,000 $ 10,000 1,690,000 0 1,700,000 0
Balance, shares at Sep. 30, 2025   47,869,093        
Balance, amount at Sep. 30, 2025 $ 14,208,453 $ 47,869 $ 42,592,082 $ (28,429,710) $ 14,210,241 $ (1,788)