XML 72 R5.htm IDEA: XBRL DOCUMENT v3.25.0.1
Condensed Consolidated Statements of Changes in Shareholders' Equity (Unaudited) - USD ($)
Common Stock [Member]
Common Stock Payable [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2022 $ 22,339 $ 477,000 $ 53,763,929 $ (50,597,674) $ 3,665,594
Balance, shares at Dec. 31, 2022 22,338,888        
Shares issued in Public Offering $ 4,316 3,446,359 3,450,675
Shares issued in Public Offering, shares 4,315,787        
Net loss       (1,308,174) (1,308,174)
Balance at Mar. 31, 2023 $ 26,655 477,000 57,210,288 (51,905,848) 5,808,095
Balance, shares at Mar. 31, 2023 26,654,675        
Balance at Dec. 31, 2022 $ 22,339 477,000 53,763,929 (50,597,674) 3,665,594
Balance, shares at Dec. 31, 2022 22,338,888        
Net loss         (9,406,066)
Balance at Sep. 30, 2023 $ 37,209 725,230 65,950,427 (60,003,740) 6,709,126
Balance, shares at Sep. 30, 2023 37,208,759        
Balance at Dec. 31, 2022 $ 22,339 477,000 53,763,929 (50,597,674) 3,665,594
Balance, shares at Dec. 31, 2022 22,338,888        
Balance at Dec. 31, 2023 $ 45,634 725,230 73,726,987 (65,680,715) 8,817,136
Balance, shares at Dec. 31, 2023 45,634,154        
Balance at Mar. 31, 2023 $ 26,655 477,000 57,210,288 (51,905,848) 5,808,095
Balance, shares at Mar. 31, 2023 26,654,675        
Net loss       (359,591) (359,591)
Shares issued from Stock Payable - services for services $ 500 219,500 220,000
Common Stock issued for services, shares 500,000        
Balance at Jun. 30, 2023 $ 27,155 477,000 57,429,788 (52,265,439) 5,668,504
Balance, shares at Jun. 30, 2023 27,154,675        
Net loss (7,738,301) (7,738,301)
Shares issued from Stock Payable - services for services $ 1,175 456,750 457,925
Common Stock issued for services, shares 1,175,000        
Shares used for Stock Payable $ 300 (192,000) 191,700
Shares used for Stock Payable, shares 300,000        
Stock payable for services   113,500 113,500
Stock payable for inducement   326,730 326,730
Purchase of intangible asset $ 5,000 2,463,500 2,468,500
Purchase of intangible asset, shares 5,000,000        
Warrant conversions $ 3,579 3,332,195 3,335,774
Warrant conversions, shares 3,579,084        
Deconsolidation of SRM Entertainment and change to equity method of accounting 551,757 551,757
Fair value of price reduction on conversion price for notes and warrants 1,120,333 1,120,333
Fair value of options granted to employees 39,444 39,444
Fair value of warrants granted for services 364,960 364,960
Balance at Sep. 30, 2023 $ 37,209 725,230 65,950,427 (60,003,740) 6,709,126
Balance, shares at Sep. 30, 2023 37,208,759        
Balance at Dec. 31, 2023 $ 45,634 725,230 73,726,987 (65,680,715) 8,817,136
Balance, shares at Dec. 31, 2023 45,634,154        
Net loss (15,674,671) (15,674,671)
Shares issued from Stock Payable - services for services $ 450 614,050 614,500
Common Stock issued for services, shares 450,000        
Common Stock issued from stock payable for services $ 100 (113,500) 113,400
Common Stock issued from stock payable for services, shares 100,000        
Common Stock issued from stock payable on extinguishment of debt $ 262 (245,044) 244,782
Common Stock issued from stock payable on extinguishment of debt, shares 262,000        
Shares due for services 48,400 48,400
Share due on warrant conversion 2,800 2,800
Common Stock issued for warrant conversions $ 2,774 3,789,441 3,792,215
Common Stock issued for warrant conversions, shares 2,774,119        
Fair value of options granted 7,970,134 7,970,134
Balance at Mar. 31, 2024 $ 49,220 417,886 86,458,794 (81,355,386) 5,570,514
Balance, shares at Mar. 31, 2024 49,220,273        
Balance at Dec. 31, 2023 $ 45,634 725,230 73,726,987 (65,680,715) 8,817,136
Balance, shares at Dec. 31, 2023 45,634,154        
Net loss         (35,878,042)
Balance at Sep. 30, 2024 $ 59,483 1,909,894 105,967,868 (101,558,757) 6,378,488
Balance, shares at Sep. 30, 2024 59,482,554        
Balance at Mar. 31, 2024 $ 49,220 417,886 86,458,794 (81,355,386) 5,570,514
Balance, shares at Mar. 31, 2024 49,220,273        
Net loss (8,274,094) (8,274,094)
Warrant conversions $ 156 153,844 154,000
Warrant conversions, shares 156,008        
Shares due for services 31,500 31,500
Share due on warrant conversion (2,800) (2,800)
Shares issued from Stock Payable - services for services $ 20 (48,400) 48,380
Shares issued from Stock Payable - services for services, shares 20,000        
Shares issued from Stock Payable - Conv note extinguishment 344,196 344,196
Shares issued for employee bonus $ 250 347,250 347,500
Shares issued for employee bonus, shares 250,000        
Shares issued for private placement $ 2,370 4,997,630 5,000,000
Shares issued for private placement, shares 2,369,668        
Shareholder Investment 1,000,000 1,000,000
Fair value of options granted 2,298,635 2,298,635
Balance at Jun. 30, 2024 $ 52,016 1,710,882 94,336,033 (89,629,480) 6,469,451
Balance, shares at Jun. 30, 2024 52,015,949        
Net loss       (11,929,277) (11,929,277)
Warrant conversions $ 66   16,434   16,500
Warrant conversions, shares 66,000        
Shares due for services $ 2,057   2,553,343   2,555,400
Shares issued from Stock Payable - Conv note extinguishment 332 (344,196) 343,864  
Shares issued for employee bonus $ 250   347,250   347,500
Shares issued for employee bonus, shares 250,000        
Shares issued for private placement $ 4,762 (1,000,000) 4,916,587   3,921,349
Shares issued for private placement, shares 4,762,212        
Fair value of options granted     2,518,521   2,518,521
Shares issued from Stock Payable - Conv note extinguishment, shares 330,957        
Shares to be issued from stock payable - Conv note extinguishment   1,543,208   1,543,208
Shares due for services, shares 2,057,436        
Deconsolidation from Caring Brands Inc from Company     935,836   935,836
Balance at Sep. 30, 2024 $ 59,483 $ 1,909,894 $ 105,967,868 $ (101,558,757) $ 6,378,488
Balance, shares at Sep. 30, 2024 59,482,554