XML 17 R5.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Consolidated Statement of Changes in Stockholders' Deficit (Unaudited) - USD ($)
Preferred Stock [Member]
Series C Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Series C Preferred Stock [Member]
Total
Balance at Dec. 31, 2022 $ 1 $ 1,543,093 $ 11,006,607 $ (12,875,437) $ 412,013   $ 86,277
Balance, shares at Dec. 31, 2022 903 154,309,318          
Issuance of common shares for Services - Consulting   $ 14,558 270,780       285,338
Issuance of common shares for Services - Consulting, shares   1,455,784          
Forfeit of restricted stock units     (659,052)       (659,052)
Issuance of common shares for Series C Preferred shares dividend   $ 1,837 20,296       22,133
Issuance of common shares for series C Preferred Shares Dividend, shares   183,676          
Dividend Series C Preferred Shares       (21,672)     (21,672)
Net Loss       (254,336)     (254,336)
Other comprehensive income       (19,142)   (19,142)
Balance at Mar. 31, 2023 $ 1 $ 1,559,488 10,638,631 (13,151,445) 392,871   (560,454)
Balance, shares at Mar. 31, 2023 903 155,948,778          
Balance at Dec. 31, 2022 $ 1 $ 1,543,093 11,006,607 (12,875,437) 412,013   86,277
Balance, shares at Dec. 31, 2022 903 154,309,318          
Net Loss             (1,957,553)
Balance at Jun. 30, 2023 $ 1 $ 1,568,888 11,744,313 (14,876,334) 352,352   (1,210,780)
Balance, shares at Jun. 30, 2023 903 156,888,761          
Balance at Mar. 31, 2023 $ 1 $ 1,559,488 10,638,631 (13,151,445) 392,871   (560,454)
Balance, shares at Mar. 31, 2023 903 155,948,778          
Issuance of common shares for Services - Consulting   $ 3,125 46,875       50,000
Issuance of common shares for Services - Consulting, shares   312,500          
Issuance of common shares for Series C Preferred shares dividend   $ 1,275 20,397       21,672
Issuance of common shares for series C Preferred Shares Dividend, shares   127,483          
Dividend Series C Preferred Shares       (21,672)     (21,672)
Net Loss       (1,703,217)     (1,703,217)
Other comprehensive income       (40,519)   (40,519)
Issuance of common shares for Series C Professional Services   $ 5,000 60,000       65,000
Issuance of common shares for Series C Professional Services   500,000          
Vesting of Share Options       978,410     978,410
Balance at Jun. 30, 2023 $ 1 $ 1,568,888 11,744,313 (14,876,334) 352,352   (1,210,780)
Balance, shares at Jun. 30, 2023 903 156,888,761          
Balance at Dec. 31, 2023 $ 1 $ 1,596,904 13,168,915 (15,612,775) 350,830   (496,125)
Balance, shares at Dec. 31, 2023 903 159,690,447          
Dividend Series C Preferred Shares       (21,673)     (21,673)
Net Loss       (460,867)     (460,867)
Other comprehensive income     14,476   14,476
Vesting of Share Options     108,990       108,990
Balance at Mar. 31, 2024 $ 1 $ 1,596,904 13,277,905 (16,095,315) 365,306   (855,199)
Balance, shares at Mar. 31, 2024 903 159,690,447          
Balance at Dec. 31, 2023 $ 1 $ 1,596,904 13,168,915 (15,612,775) 350,830   (496,125)
Balance, shares at Dec. 31, 2023 903 159,690,447          
Issuance of common shares for Series C Preferred shares dividend           $ 43,805  
Net Loss             (1,135,368)
Balance at Jun. 30, 2024 $ 1 $ 1,596,904 13,386,895 (16,791,489) 354,426   (1,453,263)
Balance, shares at Jun. 30, 2024 903 159,690,447          
Balance at Mar. 31, 2024 $ 1 $ 1,596,904 13,277,905 (16,095,315) 365,306   (855,199)
Balance, shares at Mar. 31, 2024 903 159,690,447          
Dividend Series C Preferred Shares       (21,673)     (21,673)
Net Loss       (674,501)     (674,501)
Other comprehensive income     (10,880)   (10,880)
Vesting of Share Options     108,990       108,990
Balance at Jun. 30, 2024 $ 1 $ 1,596,904 $ 13,386,895 $ (16,791,489) $ 354,426   $ (1,453,263)
Balance, shares at Jun. 30, 2024 903 159,690,447