XML 17 R6.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Stockholders' Deficit (Unaudited) - USD ($)
Preferred Stock [Member]
Common Stock [Member]
Series A Common Stock [Member]
Common Stock [Member]
Series B Common Stock [Member]
Treasury Stock, Common [Member]
Additional Paid-in Capital [Member]
AOCI Attributable to Parent [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2022 $ 100 $ (2,037,000) $ 681,956 $ (2,075,815) $ (3,430,759)
Balance, shares at Dec. 31, 2022 11,308 (4,692)        
Net income (loss) (5,351,178) (5,351,178)
Issuance of common stock for services $ 9 4,493,324 4,493,333
Issuance of common stock for services, shares   821            
Unrealized gain in fair value of short term investments 11,914   11,914
Balance at Mar. 31, 2023 $ 109 $ (2,037,000) 5,175,280 11,914 (7,426,993) (4,276,690)
Balance, shares at Mar. 31, 2023 12,129 (4,692)        
Balance at Dec. 31, 2022 $ 100 $ (2,037,000) 681,956 (2,075,815) (3,430,759)
Balance, shares at Dec. 31, 2022 11,308 (4,692)        
Net income (loss)               (8,011,889)
Balance at Sep. 30, 2023 $ 109 $ (2,037,000) 5,175,280 (64,121) (10,087,704) (7,013,436)
Balance, shares at Sep. 30, 2023 12,129 (4,692)        
Balance at Mar. 31, 2023 $ 109 $ (2,037,000) 5,175,280 11,914 (7,426,993) (4,276,690)
Balance, shares at Mar. 31, 2023 12,129 (4,692)        
Net income (loss) 157 157
Unrealized gain in fair value of short term investments (45,173) (45,173)
Balance at Jun. 30, 2023 $ 109 $ (2,037,000) 5,175,280 (33,259) (7,426,836) (4,321,706)
Balance, shares at Jun. 30, 2023 12,129 (4,692)        
Net income (loss) (2,660,868) (2,660,868)
Unrealized gain in fair value of short term investments (30,862) (30,862)
Balance at Sep. 30, 2023 $ 109 $ (2,037,000) 5,175,280 (64,121) (10,087,704) (7,013,436)
Balance, shares at Sep. 30, 2023 12,129 (4,692)        
Balance at Dec. 31, 2023 $ 120 $ (2,037,000) 10,479,738 (1,662) (12,358,924) (3,917,728)
Balance, shares at Dec. 31, 2023 13,098 (4,692)        
Realized gain in fair value of short term investments 1,662 1,662
Common stock exchanged in Merger $ (120) (3,854,573) (3,854,693)
Common stock exchanged in Merger, shares   (13,098)            
Common stock Series A exchanged and issued in Merger $ 1,154 (1,154)
Common stock Series A exchanged and issued in Merger, shares   11,538,252            
Common stock issued for interest $ 172 (172)
Common stock issued for interest shares     1,716,860          
Net income (loss)   (1,301,864) (1,301,864)
Balance at Mar. 31, 2024 $ 1,154 $ 172 $ (2,037,000) 6,623,839 (0) (13,660,788) (9,072,623)
Balance, shares at Mar. 31, 2024 11,538,252 1,716,860 (4,692)        
Balance at Dec. 31, 2023 $ 120 $ (2,037,000) 10,479,738 (1,662) (12,358,924) (3,917,728)
Balance, shares at Dec. 31, 2023 13,098 (4,692)        
Net income (loss)               (2,931,370)
Balance at Sep. 30, 2024 $ 1,189 $ 172 $ (2,037,000) 7,100,503 (0) (15,291,447) (10,226,583)
Balance, shares at Sep. 30, 2024 11,887,985 1,716,860 (4,692)        
Balance at Mar. 31, 2024 $ 1,154 $ 172 $ (2,037,000) 6,623,839 (0) (13,660,788) (9,072,623)
Balance, shares at Mar. 31, 2024 11,538,252 1,716,860 (4,692)        
Net income (loss) (1,569,329) (1,569,329)
Revaluation of costs of Merger 135,000 (1,152) 133,848
Balance at Jun. 30, 2024 $ 1,154 $ 172 $ (2,037,000) 6,758,839 (0) (15,231,269) (10,508,104)
Balance, shares at Jun. 30, 2024 11,538,252 1,716,860 (4,692)        
Common stock issued for interest $ 35 341,664 (3) 341,696
Common stock issued for interest shares   349,733            
Net income (loss) (60,175) (60,175)
Balance at Sep. 30, 2024 $ 1,189 $ 172 $ (2,037,000) $ 7,100,503 $ (0) $ (15,291,447) $ (10,226,583)
Balance, shares at Sep. 30, 2024 11,887,985 1,716,860 (4,692)