XML 19 R5.htm IDEA: XBRL DOCUMENT v3.25.1
STATEMENT OF CHANGES IN STOCKHOLDERS EQUITY - USD ($)
Total
Common Stock
Preferred Stock
Additional Paid-In Capital
Retained Earnings (Accumulated Deficit)
Balance, shares at Dec. 31, 2022   6,890,281      
Balance, amount at Dec. 31, 2022 $ 9,671,851 $ 68,903 $ 0 $ 12,369,697 $ (2,766,749)
Shares Issued for Services, shares   770      
Shares Issued for Services, amount 5,000 $ 8   4,992  
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)   (9,088,571) 5,226,243
Warrants Issued with Convertible Notes 30,770     30,770  
Net Loss (1,113,645)       (1,113,645)
Stock Compensation - Warrants 0        
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
Shares Issued for Services, shares     497,833    
Shares Issued for Services, amount 497,833   $ 497,833    
Net Loss (114,261)       (114,261)
Shares Issued for Purchase of Debt, shares   693,334 1,110,053    
Shares Issued for Purchase of Debt, amount 2,150,053 $ 69 $ 1,110,053 1,039,931  
Share Buyback, shares   (31,177)      
Share Buyback, amount (28,687) $ (3)   (28,684)  
Stock Compensation - Warrants 6,906     6,906  
Preferred Stock - Stock Dividends, shares   25,899      
Preferred Stock - Stock Dividends, amount 0 $ 3   (3)  
Balance, shares at Dec. 31, 2024   14,958,817 1,607,886    
Balance, amount at Dec. 31, 2024 $ 13,625,724 $ 1,496 $ 1,607,886 $ 10,784,754 $ 1,231,588