XML 97 R4.htm IDEA: XBRL DOCUMENT v3.25.2
CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Income Statement [Abstract]    
REVENUE $ 8,270,126 $ 11,853,266
COST OF SALES 3,841,628 3,560,624
GROSS PROFIT 4,428,498 8,292,642
OPERATING EXPENSES    
Depreciation expense 13,461 20,777
Share based compensation 544,725 0
Selling, general and administrative 4,063,816 3,076,820
Total operating expenses 4,622,002 3,097,597
(LOSS) INCOME FROM CONTINUING OPERATIONS (193,504) 5,195,045
OTHER (EXPENSE) INCOME    
Other expense (5,362) (49,795)
Gain on debt refinance and forgiveness 78,834 115,448
Penalties and fees (1,330) (53,000)
Interest expense (3,045,504) (1,956,266)
Amortization of notes payable discount (24,821) (136,518)
Total other expenses (2,998,183) (2,080,131)
NET (LOSS) INCOME BEFORE DISCONTINUED OPERATIONS (3,191,687) 3,114,914
LOSS FROM DISCONTINUED OPERATIONS (111,312) (86,520)
NET (LOSS) INCOME FOR THE YEAR (3,302,999) 3,028,394
PREFERRED STOCK DIVIDENDS (962,169) (780,074)
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS $ (4,265,168) $ 2,248,320
BASIC (LOSS) EARNINGS PER SHARE    
CONTINUING OPERATIONS $ (0.37) $ 155.66
DISCONTINUED OPERATIONS (0.01) (5.99)
DILUTED (LOSS) EARNINGS PER SHARE    
CONTINUING OPERATIONS (0.37) 149.88
DISCONTINUED OPERATIONS $ (0.01) $ (5.99)
WEIGHTED AVERAGE SHARES OUTSTANDING – BASIC [1] 11,442,631 14,444
WEIGHTED AVERAGE SHARES OUTSTANDING – DILUTED 11,442,631 15,001
[1] Shares outstanding for prior periods have been restated for the 1-for-75,000 reverse stock split effective January 9, 2024.