XML 16 R5.htm IDEA: XBRL DOCUMENT v3.23.3
Condensed Consolidated Statements of Changes in Stockholders' Deficit (Unaudited) - USD ($)
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2021 $ 271,175 $ 17,978,760 $ 10,880,576 $ (39,422,474) $ (10,291,963)
Beginning Balance, Shares at Dec. 31, 2021 151,053 179,787,595      
Net Loss (464,791) (464,791)
Warrants Exercised $ 266,081 (162,924) 103,157
Warrants exercised, Shares   2,660,817      
Ending balance, value at Mar. 31, 2022 $ 271,175 $ 18,244,841 10,717,652 (39,887,265) (10,653,597)
Ending Balance, Shares at Mar. 31, 2022 151,053 182,448,412      
Beginning balance, value at Dec. 31, 2021 $ 271,175 $ 17,978,760 10,880,576 (39,422,474) (10,291,963)
Beginning Balance, Shares at Dec. 31, 2021 151,053 179,787,595      
Common shares issued for subscription payable        
Net Loss         (1,150,629)
Warrants Exercised         133,157
Warrants exercised, Shares   3,660,817      
Preferred D conversion to common         200,000
Preferred D conversion to common, Shares   2,000,000      
Ending balance, value at Sep. 30, 2022 $ 271,175 $ 18,544,841 10,447,652 (40,573,103) (11,309,435)
Ending Balance, Shares at Sep. 30, 2022 150,993 185,448,412      
Beginning balance, value at Mar. 31, 2022 $ 271,175 $ 18,244,841 10,717,652 (39,887,265) (10,653,597)
Beginning Balance, Shares at Mar. 31, 2022 151,053 182,448,412      
Net Loss (357,388) (357,388)
Warrants Exercised $ 100,000 (70,000) 30,000
Warrants exercised, Shares   1,000,000      
Preferred D conversion to common $ 200,000 (200,000)
Preferred D conversion to common, Shares (60) 2,000,000      
Ending balance, value at Jun. 30, 2022 $ 271,175 $ 18,544,841 10,447,652 (40,244,653) (10,980,985)
Ending Balance, Shares at Jun. 30, 2022 150,993 185,448,412      
Net Loss (328,450) (328,450)
Ending balance, value at Sep. 30, 2022 $ 271,175 $ 18,544,841 10,447,652 (40,573,103) (11,309,435)
Ending Balance, Shares at Sep. 30, 2022 150,993 185,448,412      
Beginning balance, value at Dec. 31, 2022 $ 271,175 $ 18,544,841 10,447,652 (40,478,104) (11,214,436)
Beginning Balance, Shares at Dec. 31, 2022 150,993 185,448,412      
Common shares issued for subscription payable $ 300,000 (270,000)   30,000
Common shares issued for subscription payable, Shares   3,000,000      
Net Loss (419,348) (419,348)
Ending balance, value at Mar. 31, 2023 $ 271,175 $ 18,844,841 10,177,652 (40,897,452) (11,603,784)
Ending Balance, Shares at Mar. 31, 2023 150,993 188,448,412      
Beginning balance, value at Dec. 31, 2022 $ 271,175 $ 18,544,841 10,447,652 (40,478,104) (11,214,436)
Beginning Balance, Shares at Dec. 31, 2022 150,993 185,448,412      
Common shares issued for subscription payable         70,000
Common shares issued for subscription payable, Shares   3,000,000      
Net Loss         (1,182,060)
Warrants Exercised         30,000
Preferred D conversion to common        
Ending balance, value at Sep. 30, 2023 $ 271,175 $ 19,655,952 9,569,208 (41,660,164) (12,163,829)
Ending Balance, Shares at Sep. 30, 2023   196,559,523      
Beginning balance, value at Mar. 31, 2023 $ 271,175 $ 18,844,841 10,177,652 (40,897,452) (11,603,784)
Beginning Balance, Shares at Mar. 31, 2023 150,993 188,448,412      
Net Loss (393,319) (393,319)
Warrants Exercised $ 677,778 (515,111)   162,667
Warrants exercised, Shares   6,777,778      
Ending balance, value at Jun. 30, 2023 271,175 $ 19,552,619 9,662,541 (41,290,771) (11,834,436)
Ending Balance, Shares at Jun. 30, 2023   195,226,190      
Common shares issued for subscription payable $ 133,333 (93,333)   40,000
Common shares issued for subscription payable, Shares   1,333,333      
Net Loss (369,393) (369,393)
Ending balance, value at Sep. 30, 2023 $ 271,175 $ 19,655,952 $ 9,569,208 $ (41,660,164) $ (12,163,829)
Ending Balance, Shares at Sep. 30, 2023   196,559,523