XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.3
STATEMENT OF CHANGES IN STOCKHOLDERS EQUITY - USD ($)
Total
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Balance, shares at Dec. 31, 2021   5,943,750    
Balance, amount at Dec. 31, 2021 $ 29,967 $ 59,438 $ 27,107 $ (56,577)
Shares Issued for Services, shares   9,810    
Shares Issued for Services, amount 63,750 $ 98 63,652  
Common Shares Issued for Purchase of Membership Interest, shares   864,780    
Common Shares Issued for Purchase of Membership Interest, amount 11,039,036 $ 8,648 11,030,388  
Common Shares Issued for Conversion of Debt, shares   63,026    
Common Shares Issued for Conversion of Debt, amount 409,669 $ 630 409,039  
Common Shares Issued for Purchase of the Payment Rights, shares   8,915    
Common Shares Issued for Purchase of the Payment Rights, amount 89,150 $ 89 89,061  
Warrants Issued with Convertible Notes 750,451   750,451  
Net Loss (2,710,172)     (2,710,172)
Balance, shares at Dec. 31, 2022   6,890,281    
Balance, amount at Dec. 31, 2022 9,671,851 $ 68,903 12,369,697 (2,766,749)
Shares Issued for Services, shares   770    
Shares Issued for Services, amount 5,000 $ 8 4,992  
Warrants Issued with Convertible Notes 30,770   30,770  
Net Loss (1,113,644)     (1,113,644)
Shares Forfeited for Services, shares   (3,080)    
Shares Forfeited for Services, amount 0 $ (31) 31  
Shares Issued in Connection with Warrant and Note Conversions, shares   539,736    
Shares Issued in Connection with Warrant and Note Conversions, amount 2,949,774 $ 54 2,949,720  
Shares Issued for Deferred Underwriter Fee, shares   350,000    
Shares Issued for Deferred Underwriter Fee, amount 3,500,000 $ 35 3,499,965  
Reverse Recapitalization on October 23,2023, shares   6,493,054    
Reverse Recapitalization on October 23,2023, amount (3,929,870) $ (67,542) (9,088,572) 5,226,243
Balance, shares at Dec. 31, 2023   14,270,761    
Balance, amount at Dec. 31, 2023 $ 11,113,880 $ 1,427 $ 9,766,604 $ 1,345,849