XML 18 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Stockholders' Equity (Deficit) - 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 $ 127 $ 50,618,137 $ (316,509) $ (44,958,199) $ 467,668 $ 5,811,224
Balance, shares at Dec. 31, 2022 126,673          
Issuance of common stock to note holders $ 155 7,743,178 7,743,333
Issuance of common stock to note holders, shares 154,867          
Issuance of common stock to investors $ 19 (19)
Issuance of common stock to investors, shares 19,060          
Foreign currency translation 255,635 255,635
Net income (loss) (25) (68,320,389) (68,320,414)
Exercise of warrants $ 508 14,292 14,800
Exercise of warrants, shares 508,893          
Issuance of warrants 51,264,424 51,264,424
Repurchase of warrants from noteholder (660,000) (660,000)
Forfeiture of equity awards (854,000) (854,000)
Share-based compensation $ 132 494,931 495,063
Share-based compensation, shares 131,791          
Distributions to non-controlling interest (97,968) (97,968)
Balance at Dec. 31, 2023 $ 941 108,620,943 (414,502) (113,278,588) 723,303 (4,347,903)
Balance, shares at Dec. 31, 2023 941,284          
Issuance of common stock to note holders $ 295 1,207,705 1,208,000
Issuance of common stock to note holders, shares 294,633          
Issuance of common stock to investors $ 864 2,988,936 $ 2,989,800
Issuance of common stock to investors, shares 864,236         1,900,000
Issuance of common stock to board of directors and former employees $ 111 371,345 $ 371,456
Issuance of common stock to board of directors and former employees, shares 110,802          
Issuance of common stock to consultants $ 194 620,099 620,293
Issuance of common stock - conversions, shares 193,779          
Issuance of common stock - conversions $ 24 99,174 99,198
Issuance of common stock - conversions, shares 24,195          
Issuance of common stock – settlement of cash warrants $ 50 206,728 206,778
Issuance of common stock - settlement of cash warrants, shares 50,434          
Share-based compensation 39,937 39,937
Shares reserved for future issuance of common stock to debt holders for interest 713,511 713,511
Forgiveness of principal and interest – related parties 9,261,165 9,261,165
Foreign currency translation (354,822) (354,822)
Net income (loss) (12) 708,539 708,527
Balance at Dec. 31, 2024 $ 2,479 $ 124,129,543 $ (414,514) $ (112,570,049) $ 368,481 $ 11,515,940
Balance, shares at Dec. 31, 2024 2,479,363