XML 123 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statement of Changes in Stockholders' Equity (Deficit) - 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]
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 investor relations   $ 14,558 270,780     285,338
Issuance of common shares for investor relations, shares   1,455,784        
Issuance of common shares for consultancy   $ 6,250 93,750     100,000
Issuance of common shares for consultancy, shares   625,000        
Issuance of common shares for professional services   $ 5,000 60,000     65,000
Issuance of common shares for professional services, shares   500,000        
Issuance of common shares for Series C preferred shares dividend   $ 3,112 40,693     43,805
Issuance of common shares for series C Preferred Shares Dividend, shares   311,159        
Loan resolution   $ 24,892 796,540     821,431
Loan resolution, shares   2,489,186        
Forfeit of restricted stock units     (659,052)     (659,052)
Vesting of share options     1,559,597     1,559,597
Dividend Series C Preferred Shares       (86,688)   (86,688)
Net Loss (2,650,650) (2,650,650)
Other comprehensive income         (61,183) (61,183)
Forfeiture and expired share options           0
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 903 159,690,904        
Vesting of share options     582,084     582,084
Dividend Series C Preferred Shares       (86,691)   (86,691)
Net Loss (1,313,026) (1,313,026)
Other comprehensive income         16,555 16,555
Issuance of common shares for advisory board services   $ 2,000 8,000     $ 10,000
Issuance of common shares for advisory board services, shares   200,000       200,000
Forfeiture and expired share options     (668,781)     $ (668,781)
Balance at Dec. 31, 2024 $ 1 $ 1,598,904 $ 13,090,218 $ (17,012,492) $ 367,385 $ (1,955,984)
Balance, shares at Dec. 31, 2024 903 159,890,447