XML 14 R5.htm IDEA: XBRL DOCUMENT v3.25.3
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT) - USD ($)
Preferred Stock
Series X Compensation
Preferred Stock Series X
Preferred Stock
Preferred Stock Series D
Preferred Stock
Preferred Stock Series F
Preferred Stock
Preferred Stock Series X
Common Stock
Stock issued for dividends payable
Preferred Stock Series X
Common Stock
Preferred Stock Series D
Common Stock
Preferred Stock Series F
Common Stock
Preferred Stock Series X
Common Stock
Series A redemptions
Common Stock
Nonrelated Party
Common Stock
Related Party
Common Stock
Additional Paid-in Capital
Stock issued for dividends payable
Preferred Stock Series X
Additional Paid-in Capital
Series X Compensation
Additional Paid-in Capital
Preferred Stock Series D
Additional Paid-in Capital
Preferred Stock Series F
Additional Paid-in Capital
Preferred Stock Series X
Additional Paid-in Capital
Series A redemptions
Additional Paid-in Capital
Nonrelated Party
Additional Paid-in Capital
Related Party
Additional Paid-in Capital
Accumulated Deficit
Stock issued for dividends payable
Preferred Stock Series X
Series X Compensation
Preferred Stock Series D
Preferred Stock Series F
Preferred Stock Series X
Series A redemptions
Nonrelated Party
Related Party
Total
Balance at Dec. 31, 2023   $ 2,500 $ 201 $ 242               $ 55,680                 $ 47,856,444 $ (62,046,824)                 $ (14,131,757)
Balance (in Shares) at Dec. 31, 2023   250,000 20,057 24,227               5,567,957                                      
Stock issued         $ 661               $ 52,195                   $ 52,856                
Stock issued (in Shares)         66,070                                                    
Preferred stock dividends                                         (638,565)                   (638,565)
Net income (loss)                                           46,524                 46,524
Balance at Mar. 31, 2024   $ 2,500 $ 201 $ 242               $ 56,341                 47,270,074 (62,000,300)                 (14,670,942)
Balance (in Shares) at Mar. 31, 2024   250,000 20,057 24,227               5,634,027                                      
Balance at Dec. 31, 2023   $ 2,500 $ 201 $ 242               $ 55,680                 47,856,444 (62,046,824)                 (14,131,757)
Balance (in Shares) at Dec. 31, 2023   250,000 20,057 24,227               5,567,957                                      
Net income (loss)                                                             1,711,107
Balance at Sep. 30, 2024   $ 1,500 $ 146 $ 246               $ 85,091                 48,249,452 (60,335,717)                 (11,999,292)
Balance (in Shares) at Sep. 30, 2024   150,000 14,665 24,587               8,508,756                                      
Balance at Mar. 31, 2024   $ 2,500 $ 201 $ 242               $ 56,341                 47,270,074 (62,000,300)                 (14,670,942)
Balance (in Shares) at Mar. 31, 2024   250,000 20,057 24,227               5,634,027                                      
Stock issued         $ 246               19,396                   19,642                
Stock issued (in Shares)         24,555                                                    
Preferred stock dividends                                         (356,890)                   (356,890)
Net income (loss)                                           (412,445)                 (412,445)
Balance at Jun. 30, 2024   $ 2,500 $ 201 $ 314               $ 59,587                 47,211,508 (62,412,745)                 (15,138,635)
Balance (in Shares) at Jun. 30, 2024   250,000 20,057 31,427               5,958,582                                      
Shares issued for compensation $ 72                     $ 3,000   $ 179,928             99,000     $ 180,000             102,000
Shares issued for compensation (in Shares) 7,200                     300,000                                      
Stock issued         $ 256               19,396                   19,642                
Stock issued (in Shares)         25,573                                                    
Preferred stock dividends                                         (23,525)                   (23,525)
Net income (loss)                                           2,077,028                 2,077,028
Balance at Sep. 30, 2024   $ 1,500 $ 146 $ 246               $ 85,091                 48,249,452 (60,335,717)                 (11,999,292)
Balance (in Shares) at Sep. 30, 2024   150,000 14,665 24,587               8,508,756                                      
Shares issued for conversion   $ (1,000) $ (55) $ (68)   $ 308 $ 15,151 $ 563   $ 1,456 $ 451 $ 2,319     $ 18,867 $ 650,489 $ (495)   $ 175,600 $ 37,827 58,535       $ 18,175 $ 665,585     $ 177,056 $ 38,278 60,854
Shares issued for conversion (in Shares)   (100,000) (5,392) (6,840)   30,802 1,515,065 56,263   145,493 45,092 231,886                                      
Shares issued for compensation                       $ 5,000                 101,250                   106,250
Shares issued for compensation (in Shares)                       500,000                                      
Balance at Dec. 31, 2024   $ 250 $ 0 $ 197               $ 97,623                 37,341,335 (63,855,351)                 (26,415,946)
Balance (in Shares) at Dec. 31, 2024   25,000 0 19,703               9,762,258                                      
Stock issued         $ 284       $ 13,664       $ 12,030         $ 794,539         $ 12,314         $ 808,203      
Stock issued (in Shares)         28,358       1,366,394                                            
Stock-based compensation                                         6,250                   6,250
Preferred stock dividends                                         (12,702)                   (12,702)
Net income (loss)                                           3,450,336                 3,450,336
Balance at Mar. 31, 2025   $ 250 $ 0 $ 197               $ 111,571                 38,141,452 (60,405,015)                 (22,151,545)
Balance (in Shares) at Mar. 31, 2025   25,000 0 19,703               11,157,010                                      
Balance at Dec. 31, 2024   $ 250 $ 0 $ 197               $ 97,623                 37,341,335 (63,855,351)                 (26,415,946)
Balance (in Shares) at Dec. 31, 2024   25,000 0 19,703               9,762,258                                      
Stock issued (in Shares)                                                     161,042 5,000      
Net income (loss)                                                             159,981
Balance at Sep. 30, 2025   $ 0 $ 0 $ 421               $ 150,931                 39,758,998 (63,695,370)                 (23,785,020)
Balance (in Shares) at Sep. 30, 2025   0 0 42,103               15,093,055                                      
Balance at Mar. 31, 2025   $ 250 $ 0 $ 197               $ 111,571                 38,141,452 (60,405,015)                 (22,151,545)
Balance (in Shares) at Mar. 31, 2025   25,000 0 19,703               11,157,010                                      
Stock issued   $ (250)       $ 1,500   $ 333 $ 4,025           $ 41,035   11,981 116,269             $ 42,285   $ 12,314 $ 120,294      
Stock issued (in Shares)   (25,000)       150,000   33,347 402,450                                            
Stock-based compensation                                         6,250                   6,250
Preferred stock dividends                                         (12,314)                   (12,314)
Net income (loss)                                           (87,384)                 (87,384)
Balance at Jun. 30, 2025   $ 0 $ 0 $ 197               $ 117,429                 38,304,673 (60,492,399)                 (22,070,100)
Balance (in Shares) at Jun. 30, 2025   0 0 19,703               11,742,807                                      
Stock issued               $ 993 $ 20,259               $ 16,988 $ 655,643                 $ 17,981 $ 675,902      
Stock issued (in Shares)               99,336 2,025,910                                            
Stock-based compensation       $ 224               $ 12,250                 799,675                   812,149
Stock-based compensation (in Shares)       22,400               1,225,000                                      
Preferred stock dividends                                         (17,981)                   (17,981)
Net income (loss)                                           (3,202,971)                 (3,202,971)
Balance at Sep. 30, 2025   $ 0 $ 0 $ 421               $ 150,931                 $ 39,758,998 $ (63,695,370)                 $ (23,785,020)
Balance (in Shares) at Sep. 30, 2025   0 0 42,103               15,093,055