XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Statement of Stockholders' Equity (Deficit) - USD ($)
Temporary Equity [Member]
Series A Preferred Stock [Member]
Temporary Equity Additional Paid In Capital [Member]
Mezzanine Equity Stock Payable Preferred [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Stock Receivable [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Series A Preferred Stock [Member]
Total
Balance at Dec. 31, 2022 $ 6,432 $ 62,155,208 $ (72,834,664) $ 372,649   $ (10,300,375)
Temporary equity balance, shares at Dec. 31, 2022                  
Temporary equity balance, value at Dec. 31, 2022              
Balance, shares at Dec. 31, 2022       6,431,909            
Conversion of convertible promissory notes       $ 3,423 250,366   253,789
Conversion of convertible promissory notes, shares       3,423,439            
Stock-based compensation       34,737   34,737
Foreign currency translation       (13,155)   (13,155)
Net gain (loss) (441,875)   (441,875)
Balance at Mar. 31, 2023 $ 9,855 62,440,311 (73,276,539) 359,494   (10,466,879)
Temporary equity balance, shares at Mar. 31, 2023                  
Temporary equity balance, value at Mar. 31, 2023              
Balance, shares at Mar. 31, 2023       9,855,348            
Balance at Dec. 31, 2022 $ 6,432 62,155,208 (72,834,664) 372,649   (10,300,375)
Temporary equity balance, shares at Dec. 31, 2022                  
Temporary equity balance, value at Dec. 31, 2022              
Balance, shares at Dec. 31, 2022       6,431,909            
Net gain (loss)                   (947,955)
Disposition of discontinued operations                   13,155
Balance at Sep. 30, 2023       $ 17,658 63,035,139 (73,782,619)   (10,729,822)
Temporary equity balance, shares at Sep. 30, 2023 150,000                  
Temporary equity balance, value at Sep. 30, 2023 $ 150 149,850              
Balance, shares at Sep. 30, 2023       17,658,311            
Balance at Dec. 31, 2022 $ 6,432 62,155,208 (72,834,664) 372,649   $ (10,300,375)
Temporary equity balance, shares at Dec. 31, 2022                  
Temporary equity balance, value at Dec. 31, 2022              
Balance, shares at Dec. 31, 2022       6,431,909            
Conversion of convertible promissory notes, shares                   11,955,376
Net gain (loss)                   $ (1,229,753)
Balance at Dec. 31, 2023       $ 19,987 63,121,113 (24,000) (74,064,417)   (10,947,316)
Temporary equity balance, shares at Dec. 31, 2023 150,000               150,000  
Temporary equity balance, value at Dec. 31, 2023 $ 150 149,850             150,000
Balance, shares at Dec. 31, 2023       19,987,241            
Balance at Mar. 31, 2023 $ 9,855 62,440,311 (73,276,539) 359,494   (10,466,879)
Temporary equity balance, shares at Mar. 31, 2023                  
Temporary equity balance, value at Mar. 31, 2023              
Balance, shares at Mar. 31, 2023       9,855,348            
Conversion of convertible promissory notes       $ 3,997 105,262   109,259
Conversion of convertible promissory notes, shares       3,996,879            
Stock-based compensation       34,737   34,737
Foreign currency translation       359,494 (359,494)  
Net gain (loss) (312,117)   (312,117)
Stock payable-Preferred     150,000  
Balance at Jun. 30, 2023       $ 13,852 62,939,804 (73,588,656)   (10,635,000)
Temporary equity balance, shares at Jun. 30, 2023                  
Temporary equity balance, value at Jun. 30, 2023 150,000              
Balance, shares at Jun. 30, 2023       13,852,227            
Conversion of convertible promissory notes       $ 3,806 75,037     78,843
Conversion of convertible promissory notes, shares       3,806,084            
Stock-based compensation       20,298     20,298
Foreign currency translation        
Net gain (loss) (193,963)   (193,963)
Stock payable-Preferred     (150,000)    
Issuance of Series A preferred stock for cash $ 150.00 149,850            
Issuance of Series A preferred stock for cash, shares 150,000                  
Disposition of discontinued operations        
Balance at Sep. 30, 2023       $ 17,658 63,035,139 (73,782,619)   (10,729,822)
Temporary equity balance, shares at Sep. 30, 2023 150,000                  
Temporary equity balance, value at Sep. 30, 2023 $ 150 149,850              
Balance, shares at Sep. 30, 2023       17,658,311            
Balance at Dec. 31, 2023       $ 19,987 63,121,113 (24,000) (74,064,417)   (10,947,316)
Temporary equity balance, shares at Dec. 31, 2023 150,000               150,000  
Temporary equity balance, value at Dec. 31, 2023 $ 150 149,850             150,000
Balance, shares at Dec. 31, 2023       19,987,241            
Stock-based compensation       23,979   23,979
Net gain (loss) (265,418)   (265,418)
Stock payable-Preferred     420,000    
Settlement of derviative liability       11,298   11,298
Receipt of funds owed       24,000   24,000
Balance at Mar. 31, 2024       $ 19,987 63,156,390 (74,329,835)   (11,153,457)
Temporary equity balance, shares at Mar. 31, 2024 150,000                  
Temporary equity balance, value at Mar. 31, 2024 $ 150 149,850 420,000              
Balance, shares at Mar. 31, 2024       19,987,241            
Balance at Dec. 31, 2023       $ 19,987 63,121,113 (24,000) (74,064,417)   (10,947,316)
Temporary equity balance, shares at Dec. 31, 2023 150,000               150,000  
Temporary equity balance, value at Dec. 31, 2023 $ 150 149,850             150,000
Balance, shares at Dec. 31, 2023       19,987,241            
Net gain (loss)                   (592,987)
Issuance of Series A preferred stock for cash                 $ 600,000  
Disposition of discontinued operations                  
Balance at Sep. 30, 2024       $ 19,987 63,156,390 (74,657,404)   (11,481,026)
Temporary equity balance, shares at Sep. 30, 2024 150,000               150,000  
Temporary equity balance, value at Sep. 30, 2024 $ 150 149,850 430,000             580,000
Balance at Mar. 31, 2024       $ 19,987 63,156,390 (74,329,835)   (11,153,457)
Temporary equity balance, shares at Mar. 31, 2024 150,000                  
Temporary equity balance, value at Mar. 31, 2024 $ 150 149,850 420,000              
Balance, shares at Mar. 31, 2024       19,987,241            
Net gain (loss) (80,754)   (80,754)
Stock payable-Preferred     5,000  
Balance at Jun. 30, 2024       $ 19,987 63,156,390 (74,410,589)   (11,234,211)
Temporary equity balance, shares at Jun. 30, 2024 150,000                  
Temporary equity balance, value at Jun. 30, 2024 $ 150 149,850 425,000              
Balance, shares at Jun. 30, 2024       19,987,241            
Net gain (loss) (246,815)   (246,815)
Stock payable-Preferred     5,000  
Disposition of discontinued operations                  
Adjustment to APIC and common stock after share consolidation            
Balance at Sep. 30, 2024       $ 19,987 $ 63,156,390 $ (74,657,404)   (11,481,026)
Temporary equity balance, shares at Sep. 30, 2024 150,000               150,000  
Temporary equity balance, value at Sep. 30, 2024 $ 150 $ 149,850 $ 430,000             $ 580,000