XML 101 R4.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Revenue $ 43,700 $ 0
Operating expenses:    
Cost of operations 15,922 0
General and administrative 1,191,319 2,454,668
Impairment of fixed assets 0 132,000
Total operating expenses 1,207,241 2,586,668
Net Operating Loss (1,163,541) (2,586,668)
Other income (expense):    
Equity investment incentives 0 (7,644,077)
Financing costs 0 (18,617)
Loss on legal settlement 0 (18,759)
Loss on true-up shares 0 (119,370)
(Loss) Gain on settlement of accounts payable 2,289,283 185,487
Gain on sale of assets 0 8,876
Gain on conversion of notes into common stock 515,964 25,000
(Loss) on conversion of accrued salaries and Series D preferred stock into Series F preferred stock 0 (25,000)
Gain on settlement of operating leases 869,690 0
Other Income 0 40,622
Loss on revaluation of derivative liabilities (4,585,124) (85,773)
Total other income (expense) (1,348,406) (9,376,704)
Loss before provision for income taxes (2,511,947) (11,963,372)
Provision for income taxes 0 0
Net loss from continuing operations (2,511,947) (11,963,372)
Net loss from discontinued operations 0 (1,368,991)
Net loss (2,511,947) (13,332,363)
Preferred stock dividends (1,033,729) (1,719,781)
Deemed contribution 703,420 0
Net loss available to common shareholders $ (2,842,256) $ (15,052,144)
Net loss per share from continuing operations – basic (in Dollars per share) $ (0.42) $ (2.64)
Net loss per share from discontinued operations – basic (in Dollars per share) 0 (0.26)
Net loss per share - basic and diluted - basic (in Dollars per share) (0.42) (2.91)
Net loss per share from continuing operations – diluted (in Dollars per share) (0.42) (2.64)
Net loss per share from discontinued operations – diluted (in Dollars per share) 0 (0.26)
Net loss per share - basic and diluted - diluted (in Dollars per share) $ (0.42) $ (2.91)
Weighted average shares outstanding - basic (in Shares) 6,733,863 5,178,468
Weighted average shares outstanding - diluted (in Shares) 6,733,863 5,178,468
Nonrelated Party [Member]    
Other income (expense):    
Interest expense $ (409,745) $ (1,615,591)
Preferred stock dividends (893,828) (1,600,241)
Related Party [Member]    
Other income (expense):    
Interest expense (28,474) (109,502)
Preferred stock dividends $ (139,901) $ (119,540)