XML 99 R2.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED BALANCE SHEETS - USD ($)
Dec. 31, 2024
Dec. 31, 2023
Current assets    
Cash and cash equivalents $ 3,402 $ 2,838
Accounts receivable 29,700 0
Prepaid expenses and other current assets 4,968 0
Total current assets 38,070 2,838
Intangible assets, net 151,771 0
Total Assets 189,841 2,838
Current liabilities    
Accounts payable and accrued liabilities 4,167,061 7,838,112
Derivative liabilities 4,685,675 152,945
Royalty payable 150,000 0
Lease liability - operating leases, current 99,477 99,477
SBA loan payable 393,761 421,788
Other current liabilities 96,136 121,136
Legal settlements 2,666,675 2,219,886
Series A preferred stock liability, current 5,160,815 0
Total current liabilities 18,443,143 14,134,595
Series A preferred stock liability, non-current 8,162,644 0
Total liabilities 26,605,787 14,134,595
Commitments and contingencies (Note 17) 0 0
Stockholders’ equity (deficit)    
Common stock, $0.01 par value, 500,000,000 shares authorized, 9,762,258 and 5,567,957 shares issued and outstanding as of December 31, 2024, and 2023, respectively 97,623 55,680
Additional paid-in capital 37,341,335 47,856,444
Accumulated deficit (63,855,351) (62,046,824)
Total stockholders’ equity (deficit) (26,415,946) (14,131,757)
Total liabilities and stockholders’ equity (deficit) 189,841 2,838
Nonrelated Party    
Current liabilities    
Accrued interest 374,376 348,821
Notes payable, net of discounts 548,137 945,429
Preferred stock dividends payable 0 1,551,833
Related Party    
Current liabilities    
Accrued interest 22,547 61,792
Notes payable, net of discounts 64,044 300,012
Preferred stock dividends payable 14,439 73,364
Series D Preferred Stock    
Stockholders’ equity (deficit)    
Preferred stock, Value 250 2,500
Series E Preferred Stock    
Stockholders’ equity (deficit)    
Preferred stock, Value 0 0
Series F Preferred Stock    
Stockholders’ equity (deficit)    
Preferred stock, Value 0 201
Series X Preferred Stock    
Stockholders’ equity (deficit)    
Preferred stock, Value $ 197 $ 242