XML 16 R6.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Condensed Consolidated Statements of Stockholders' Equity (Deficit) (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Noncontrolling Interest [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Total
Balance at Dec. 31, 2022 $ 633 $ 50,617,631 $ (316,509) $ (44,958,199) $ 467,668 $ 5,811,224
Balance, shares at Dec. 31, 2022 633,365          
Issuance of common stock to noteholders $ 774 7,742,559 7,743,333
Issuance of common stock to noteholders, shares 774,333          
Exercise of warrants $ 367 14,233 14,600
Exercise of warrants, shares 366,622          
Share-based compensation expense $ 23 (23)
Share-based compensation expense, shares 23,250          
Issuance of warrants 47,876,820 47,876,820
Foreign currency translation 51,365 51,365
Net income (loss) (49,851,140) (49,851,140)
Balances at Mar. 31, 2023 $ 1,797 106,251,220 (316,509) (94,809,339) 519,033 11,646,202
Balance, shares at Mar. 31, 2023 1,797,570          
Balance at Dec. 31, 2022 $ 633 50,617,631 (316,509) (44,958,199) 467,668 5,811,224
Balance, shares at Dec. 31, 2022 633,365          
Net income (loss)           (58,704,388)
Forgiveness of interest – related parties          
Balances at Jun. 30, 2023 $ 2,922 109,826,900 (316,509) (103,662,587) 605,300 6,456,026
Balance, shares at Jun. 30, 2023 2,921,678          
Balance at Mar. 31, 2023 $ 1,797 106,251,220 (316,509) (94,809,339) 519,033 11,646,202
Balance, shares at Mar. 31, 2023 1,797,570          
Exercise of warrants $ 1,030 (829) 201
Exercise of warrants, shares 1,028,810          
Share-based compensation expense 189,000 189,000
Issuance of warrants 3,387,604 3,387,604
Foreign currency translation 86,267 86,267
Net income (loss) (8,853,248) (8,853,248)
Issuance of common stock - investors $ 95 (95)
Issuance of common stock - investors, shares 95,298          
Balances at Jun. 30, 2023 $ 2,922 109,826,900 (316,509) (103,662,587) 605,300 6,456,026
Balance, shares at Jun. 30, 2023 2,921,678          
Balance at Dec. 31, 2023 $ 4,706 108,617,178 (414,502) (113,278,588) 723,303 (4,347,903)
Balance, shares at Dec. 31, 2023 4,706,419          
Issuance of common stock to noteholders $ 1,473 1,206,527 1,208,000
Issuance of common stock to noteholders, shares 1,473,165          
Share-based compensation expense 33,938 33,938
Foreign currency translation (177,477) (177,477)
Net income (loss) (12) 1,940,975 1,940,963
Issuance of common stock - investors $ 866 709,134 710,000
Issuance of common stock - investors, shares 865,856          
Issuance of common stock - conversions $ 121 99,078 99,199
Issuance of common stock - conversions, shares 120,974          
Issuance of common stock – settlement of cash warrants $ 252 206,527 206,779
Issuance of common stock - settlement of cash warrants, shares 252,169          
Issuance of common stock to board of directors and former employees $ 390 262,526 262,916
Issuance of common stock to board of directors and former employees, shares 389,833          
Issuance of common stock to consultants $ 729 491,964 492,693
Issuance of common stock to consultants, shares 728,894          
Forgiveness of interest – related parties 3,006,896 3,006,896
Balances at Mar. 31, 2024 $ 8,537 114,633,768 (414,514) (111,337,613) 545,826 3,436,004
Balance, shares at Mar. 31, 2024 8,537,310          
Balance at Dec. 31, 2023 $ 4,706 108,617,178 (414,502) (113,278,588) 723,303 (4,347,903)
Balance, shares at Dec. 31, 2023 4,706,419          
Net income (loss)           6,389,855
Forgiveness of interest – related parties           3,006,896
Balances at Jun. 30, 2024 $ 8,752 120,182,547 (414,514) (106,888,721) 540,489 13,428,553
Balance, shares at Jun. 30, 2024 8,752,487          
Balance at Mar. 31, 2024 $ 8,537 114,633,768 (414,514) (111,337,613) 545,826 3,436,004
Balance, shares at Mar. 31, 2024 8,537,310          
Share-based compensation expense
Foreign currency translation (5,337) (5,337)
Net income (loss) 4,448,892 4,448,892
Issuance of common stock - investors $ 1 454 455
Issuance of common stock - investors, shares 1,000          
Issuance of common stock - conversions
Issuance of common stock - conversions, shares          
Issuance of common stock to board of directors and former employees $ 164 108,375 108,539
Issuance of common stock to board of directors and former employees, shares 164,177          
Issuance of common stock to consultants $ 50 39,950 40,000
Issuance of common stock to consultants, shares 50,000          
Forgiveness of interest – related parties 5,400,000 5,400,000
Balances at Jun. 30, 2024 $ 8,752 $ 120,182,547 $ (414,514) $ (106,888,721) $ 540,489 $ 13,428,553
Balance, shares at Jun. 30, 2024 8,752,487