XML 17 R5.htm IDEA: XBRL DOCUMENT v3.24.0.1
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY (Unaudited) - USD ($)
Total
Preferred Stock
Common Stock
Additional Paid-in Capital
Retained Earnings (Accumulated Deficit)
Noncontrolling Interest
Balance, shares at Dec. 31, 2020   8,000,000 8,478,000      
Balance, amount at Dec. 31, 2020 $ 2,222,568 $ 3,638,357 $ 84,780 $ 102,220 $ (1,602,789) $ 0
Convertible notes converted to common stock, shares     535,053      
Convertible notes converted to common stock, amount 535,053 0 $ 5,350 529,703 0 0
Shares issued for consulting services, shares     100,000      
Shares issued for consulting services, amount 100,000 0 $ 1,000 99,000 0 0
Dividend on preferred stock 0 757,479 $ 0 757,479 0 0
Conversion of accounts payable to common stock, shares     525,000      
Conversion of accounts payable to common stock, amount 525,000 $ 0 $ 5,250 519,750 0 0
Preferred stock converted to common stock, shares   (8,000,000) 8,757,479      
Preferred stock converted to common stock, amount 0 $ (4,395,836) $ 87,575 4,308,261 0 0
Discount on promissory note due to issue of warrants 149,831 0 0 149,831 0 0
Reduction of par value of common stock 0 0 $ (165,559) 165,559    
Issuance of common stock, shares     1,300,000      
Issuance of common stock, amount 1,027,565 0 $ 1,300 1,026,265    
Issue of 100m parent company warrants to broker 178,318 0 0 178,318    
Net loss attributable to non-controlling interests 0 0 0 0 14,250 (14,250)
Net loss for twelve months ended December 31, 2021 (1,870,675) 0 0 0 (1,870,675) 0
Balance, amount at Dec. 31, 2021 2,867,660 0 $ 19,696 6,321,428 (3,459,214) (14,250)
Balance, shares at Dec. 31, 2021     19,695,532      
Conversion of accounts payable to common stock, shares     50,000      
Conversion of accounts payable to common stock, amount 100,000   $ 50 99,950    
Issuance of common stock, shares     208,000      
Issuance of common stock, amount 416,000   $ 208 415,792 0 0
Net loss attributable to non-controlling interests 0   0 0 (6,963) 6,963
Net loss for twelve months ended December 31, 2021 (2,024,039)   0 0 (2,024,039) 0
Warrant valuation expense 437,375   0 437,375 0 0
Offering costs paid in connection with sale of common stock (76,525)   $ 0 (76,525) 0 0
Common stock issued for convertible note, shares     56,592      
Common stock issued for convertible note, amount 56,591   $ 56 56,535 0 0
Acquisition of machinery and trademarks, shares     2,000,000      
Acquisition of machinery and trademarks, amount 4,000,000   $ 2,000 3,998,000    
Partner capital contribution to joint venture 52,000     52,000    
Common shares issuance - IPO 2, shares     1,000,000      
Common shares issuance - IPO 2, amount 6,000,000   $ 1,000 5,999,000    
Offering costs (531,188)     (531,188)    
Boustead cashless warrant conversion, shares     54,926      
Boustead cashless warrant conversion, amount 0   $ 55 (55)    
Titan General Agency, Ltd. Debt repayment, shares     266,667      
Titan General Agency, Ltd. Debt repayment, amount 1,182,681   $ 267 1,182,414    
North Equities USA Ltd. Marketing services, shares     41,494      
North Equities USA Ltd. Marketing services, amount 100,000   $ 41 99,959    
Balance, amount at Sep. 30, 2022 12,580,555   $ 23,373 18,054,685 (5,490,216) (7,287)
Balance, shares at Sep. 30, 2022     23,373,213      
Balance, shares at Dec. 31, 2021     19,695,532      
Balance, amount at Dec. 31, 2021 2,867,660 0 $ 19,696 6,321,428 (3,459,214) (14,250)
Shares issued for consulting services, shares     104,786      
Shares issued for consulting services, amount 248,103 0 $ 104 247,999 0 0
Net loss attributable to non-controlling interests 0 0 0 0 131,123 (131,123)
Net loss for twelve months ended December 31, 2021 (7,134,957) 0 0 0 (7,134,957)  
Warrants issued for JV arrangements 437,375 0 $ 0 437,375 0 0
Sale of common share issuance, shares     1,208,000      
Sale of common share issuance, amount 5,730,228 0 $ 1,208 5,729,020 0 0
Shares issued for conversion of notes payable, shares     56,592      
Shares issued for conversion of notes payable, amount 56,591 0 $ 56 56,535 0 0
Purchase of assets with issuance of common stock, shares     2,000,000      
Purchase of assets with issuance of common stock, amount 4,000,000 0 $ 2,000 3,998,000 0 0
Conversion of accounts payable for shares, shares     50,000      
Conversion of accounts payable for shares, amount 91,864 0 $ 50 91,814 0 0
Capital contribution to joint venture - Stickit Ltd. 50,000   $ 0 0 0 50,000
Exercise of warrants, shares     54,928      
Exercise of warrants, amount 0 0 $ 55 (55) 0 0
Conversion of loans to common stock, shares     266,667      
Conversion of loans to common stock, amount 1,213,335 0 $ 267 1,213,068 0 0
Balance, amount at Dec. 31, 2022 7,560,199 0 $ 23,436 18,095,184 (10,463,048) (95,373)
Balance, shares at Dec. 31, 2022     23,436,505      
Balance, shares at Jun. 30, 2022     19,960,124      
Balance, amount at Jun. 30, 2022 2,726,535   $ 19,960 7,154,605 (4,432,197) (15,833)
Conversion of accounts payable to common stock, shares     50,000      
Conversion of accounts payable to common stock, amount 100,000   $ 50 99,950 0 0
Issuance of common stock, shares     1,000,000      
Issuance of common stock, amount 6,000,000   $ 1,000 5,999,000 0 0
Net loss attributable to non-controlling interests 0   0 0 (8,546) 8,546
Net loss for twelve months ended December 31, 2021 1,049,473   0 0 (1,049,473) 0
Offering costs paid in connection with sale of common stock (531,188)   $ 0 (531,188) 0 0
Acquisition of machinery and trademarks, shares     2,000,000      
Acquisition of machinery and trademarks, amount 4,000,000   $ 2,000 3,998,000    
Partner capital contribution to joint venture 52,000     52,000    
Boustead cashless warrant conversion, shares     54,928      
Boustead cashless warrant conversion, amount 0   $ 55 (55)    
Titan General Agency, Ltd. Debt repayment, shares     266,667      
Titan General Agency, Ltd. Debt repayment, amount 1,182,681   $ 267 1,182,414    
North Equities marketing services, paid with shares, shares     41,494      
North Equities marketing services, paid with shares, amount 100,000   $ 41 99,959    
Balance, amount at Sep. 30, 2022 12,580,555   $ 23,373 18,054,685 (5,490,216) (7,287)
Balance, shares at Sep. 30, 2022     23,373,213      
Balance, shares at Dec. 31, 2022     23,436,505      
Balance, amount at Dec. 31, 2022 7,560,199 $ 0 $ 23,436 18,095,184 (10,463,048) (95,373)
Shares issued for consulting services, shares     265,000      
Shares issued for consulting services, amount 320,400   $ 265 320,135 0 0
Issuance of common stock, shares     4,830,000      
Issuance of common stock, amount 7,245,000   $ 4,830 7,240,170 0 0
Net loss attributable to non-controlling interests 0   0 0 73,486 (73,486)
Net loss for twelve months ended December 31, 2021 6,251,412   0 0 (6,251,412) 0
Offering costs paid in connection with sale of common stock (634,600)   0 (634,600) 0 0
Capitalized value of warrants 374,453   $ 0 374,453 0 0
Common stock issued for convertible notes, shares     394,621      
Common stock issued for convertible notes, amount 146,940   $ 395 146,545 0 0
Record beneficial conversion feature discount on convertible notes. 21,486     21,486    
Balance, amount at Sep. 30, 2023 8,782,466   $ 28,926 25,563,373 (16,640,974) (168,859)
Balance, shares at Sep. 30, 2023     28,926,126      
Balance, shares at Jun. 30, 2023     28,343,728      
Balance, amount at Jun. 30, 2023 10,598,080   $ 28,343 25,118,062 (14,405,058) (143,267)
Shares issued for consulting services, shares     250,000      
Shares issued for consulting services, amount 307,500   $ 250 307,250    
Net loss attributable to non-controlling interests 0   0 0 25,592 (25,592)
Net loss for twelve months ended December 31, 2021 2,261,508   $ 0 0 (2,261,508) 0
Record beneficial conversion feature discount on convertible notes. 21,486     21,486    
Common stock issued for Cambero convertible note, shares     332,398      
Common stock issued for Cambero convertible note, amount 117,908   $ 333 117,575 0 0
Reversal of capital contribution related to joint venture (1,000)   0 (1,000) 0 0
Balance, amount at Sep. 30, 2023 $ 8,782,466   $ 28,926 $ 25,563,373 $ (16,640,974) $ (168,859)
Balance, shares at Sep. 30, 2023     28,926,126