XML 87 R4.htm IDEA: XBRL DOCUMENT v3.25.2
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Income Statement [Abstract]        
REVENUE $ 2,789,007 $ 1,471,643 $ 5,704,574 $ 3,793,775
COST OF SALES 1,093,748 793,010 2,168,782 1,741,164
GROSS PROFIT 1,695,259 678,633 3,535,792 2,052,611
OPERATING EXPENSES        
Depreciation expense 763 3,366 4,128 6,731
Loss on disposal of fixed assets 0 0 12,593 0
Share based compensation 97,500 0 97,500 300,225
Selling, general and administrative 987,319 834,750 2,267,960 1,686,146
Total operating expenses 1,085,582 838,116 2,382,181 1,993,102
INCOME (LOSS) FROM OPERATIONS 609,677 (159,483) 1,153,611 59,509
OTHER INCOME (EXPENSE)        
Other income (expense) 0 2,047 (1,597) 2,047
Gain on debt refinance and forgiveness 0 78,834 0 78,834
Penalties and fees 0 (330) 0 (1,330)
Interest expense (1,836,072) (41,347) (2,829,186) (417,616)
Amortization of debt discounts 0 (11,306) 0 (24,821)
Total other (expense) income (1,836,072) 27,898 (2,830,783) (362,886)
LOSS FROM CONTINUING OPERATIONS (1,226,395) (131,585) (1,677,172) (303,377)
LOSS FROM DISCONTINUED OPERATIONS 0 0 0 (111,312)
NET LOSS FOR THE PERIOD (1,226,395) (131,585) (1,677,172) (414,689)
PREFERRED STOCK DIVIDENDS (254,008) (326,174) (499,453) (477,808)
NET LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS $ (1,480,403) $ (457,759) $ (2,176,625) $ (892,497)
BASIC LOSS PER SHARE CONTINUING OPERATIONS $ (0.08) $ (0.04) $ (0.13) $ (0.11)
DILUTED LOSS PER SHARE CONTINUING OPERATIONS (0.08) (0.04) (0.13) (0.11)
BASIC LOSS PER SHARE DISCONTINUED OPERATIONS 0.00 0.00 (0.00) (0.01)
DILUTED LOSS PER SHARE DISCONTINUED OPERATIONS $ 0.00 $ 0.00 $ (0.00) $ (0.01)
WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC 18,751,196 12,792,767 16,952,419 8,305,493
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED 18,751,196 12,792,767 16,952,419 8,305,493