XML 123 R4.htm IDEA: XBRL DOCUMENT v3.25.3
CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
Dec. 31, 2023
Revenue $ 3,000 $ 23,500 $ 38,700 $ 29,500 $ 43,700 $ 0
OPERATING EXPENSES:            
Cost of operations 19,902 8,802 29,953 8,802 15,922 0
General and administrative 993,420 230,940 1,616,687 712,293 1,191,319 2,454,668
Impairment of fixed assets         0 132,000
Software development 1,100 0 22,222 0    
Total operating expenses 1,014,422 239,742 1,668,862 721,095 1,207,241 2,586,668
Net loss from operations (1,011,422) (216,242) (1,630,162) (691,595) (1,163,541) (2,586,668)
Other income (expense):            
Equity investment incentives         0 (7,644,077)
Financing costs         0 (18,617)
Loss on true-up shares         0 (119,370)
Gain on sale of assets         0 8,876
Gain on conversion of notes into common stock         515,964 25,000
Other Income         0 40,622
Loss before provision for income taxes         (2,511,947) (11,963,372)
Provision for income taxes     0   0 0
Net loss from continuing operations     159,981 1,711,107 (2,511,947) (11,963,372)
Net loss from discontinued operations         0 (1,368,991)
OTHER INCOME (EXPENSES):            
Gain on termination of operating lease 0 636,485   869,690 869,690 0
Gain on settlement of notes payable 0 693,768   693,768    
Gain (Loss) on settlement of accounts payable 0 1,024,583 562,793 1,024,583 2,289,283 185,487
Loss on legal settlement (500,000) 0 (500,000)   0 (18,759)
Loss on revaluation of Series A Preferred (387,638) 0 (646,653) 0 0 (25,000)
Gain on revaluation of derivative liabilities (917,212) 0 3,513,655 0 (4,585,124) (85,773)
Total other income (expense) (2,191,549) 2,293,270 1,790,143 2,402,702 (1,348,406) (9,376,704)
Net income (loss) (3,202,971) 2,077,028 159,981 1,711,107 (2,511,947) (13,332,363)
Preferred stock dividends     (42,997) (1,018,980) (1,033,729) (1,719,781)
Deemed contribution         703,420 0
Net income (loss) available to common shareholders $ (3,220,952) $ 2,053,503 $ 116,984 $ 692,127 $ (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)
Basic Net income (loss) per common share (in Dollars per share) $ (0.27) $ 0.32 $ 0.01 $ 0.12 (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)
Dilutive Net income (loss) per common share (in Dollars per share) $ (0.27) $ 0.29 $ (0.2) $ 0.11 $ (0.42) $ (2.91)
Weighted average shares outstanding – Basic (in Shares) 12,097,157 6,348,878 11,066,795 5,916,675 6,733,863 5,178,468
Weighted average shares outstanding – Diluted (in Shares) 12,097,157 6,984,629 16,399,627 6,552,426 6,733,863 5,178,468
Nonrelated Party            
OTHER INCOME (EXPENSES):            
Interest expense $ (386,699) $ (50,979) $ (1,137,355) $ (159,206) $ (409,745) $ (1,615,591)
Preferred stock dividends (17,981) (18,637) (42,609) (878,092) (893,828) (1,600,241)
Related Party            
OTHER INCOME (EXPENSES):            
Interest expense 0 (10,587) (2,297) (26,133) (28,474) (109,502)
Preferred stock dividends $ 0 $ (4,888) $ (388) $ (140,888) $ (139,901) $ (119,540)