XML 88 R5.htm IDEA: XBRL DOCUMENT v3.25.2
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (UNAUDITED) - USD ($)
Preferred Stock Series A I Y [Member]
Preferred Stock Series A I Y [Member]
Series I Preferred Stock [Member]
Preferred Stock Series B E F 1 And L [Member]
Preferred Stock Series B E F 1 And L [Member]
Series B Preferred Stock [Member]
Preferred Stock Series B E F 1 And L [Member]
Series E Preferred Stock [Member]
Preferred Stock Series C [Member]
Preferred Stock Series C [Member]
Series C Preferred Stock [Member]
Common Stock [Member]
Common Stock [Member]
Series B Preferred Stock [Member]
Common Stock [Member]
Series I Preferred Stock [Member]
Common Stock [Member]
Series C Preferred Stock [Member]
Common Stock [Member]
Series E Preferred Stock [Member]
Common Stock [Member]
Series J Preferred Stock [Member]
Common Stock [Member]
Series F-1 Preferred Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Series B Preferred Stock [Member]
Series I Preferred Stock [Member]
Series C Preferred Stock [Member]
Series E Preferred Stock [Member]
Series J Preferred Stock [Member]
Series F-1 Preferred Stock [Member]
Preferred Stock Series A I [Member]
Preferred Stock Series A I [Member]
Series I Preferred Stock [Member]
Preferred Stock Series B E F 1 J And L [Member]
Preferred Stock Series B E F 1 J And L [Member]
Series B Preferred Stock [Member]
Preferred Stock Series B E F 1 J And L [Member]
Series E Preferred Stock [Member]
Preferred Stock Series B E F 1 J And L [Member]
Series J Preferred Stock [Member]
Preferred Stock Series B E F 1 J And L [Member]
Series F-1 Preferred Stock [Member]
Balance, March 31, 2024 (Restated) at Dec. 31, 2023           $ 492   $ 25             $ (7,581,212) $ (68,684,115) $ 731,418             $ 59,540,000   $ 17,456,228        
Beginning balance, shares at Dec. 31, 2023           123   25,121                               14,885,002   4,364,057        
Conversion of convertible notes payable             $ 1             1,679 1,680                      
Stock Issued During Period, Shares, Conversion of Convertible Securities               1,222                                            
Conversion of series B preferred stock           0   $ 1,558             3,113,638 0 0             0   (3,115,196)        
Conversion of series preferred stock, shares             (22)                                   (2,928,500)   (778,799)   (1,542,225)  
Conversion of series preferred stock, shares                 1,557,598 5,857,000 220,000   3,084,450                                  
Conversion of series I preferred stock           0   5,857             11,708,143 0 0             (11,714,000)   0        
Common stock issued for services             $ 8             11,617 11,625                      
Common stock issued for services, shares               7,500                                            
Common stock issued to board members             $ 30             194,970 195,000                      
Shares Issued, Shares, Share-Based Payment Arrangement, after Forfeiture               30,000                                            
Common stock issued in Red Rock settlement             $ 37             111,275 111,312                      
[custom:CommonStockIssuedInRedRockSettlementShares]               37,104                                            
Preferred stock dividends                         (151,634) (151,634)                      
Net loss                         (283,104) (283,104)                      
Conversion of series C preferred stock           (88)   220             (132) 0 0             0   0        
Conversion of series J preferred stock           0   3,084             6,165,816 0 0             0   (6,168,900)        
Issuance of series I preferred stock to officers                         63,600 593,600             $ 530,000          
[custom:IssuanceOfSeriesIPreferredStockToOfficersShares]                                               132,500            
Cancellation of series C preferred stock           $ (8)   0             8 0 0             $ 0   0        
[custom:CancellationOfSeriesCPreferredStockShares]           (2)                                                
Balance, June 30, 2024 (Restated) at Mar. 31, 2024           $ 396   $ 10,820             13,789,402 (69,118,853) 1,209,897             $ 48,356,000   $ 8,172,132        
Ending balance, shares at Mar. 31, 2024           99   10,819,995                               12,089,002   2,043,033        
Balance, March 31, 2024 (Restated) at Dec. 31, 2023           $ 492   $ 25             (7,581,212) (68,684,115) 731,418             $ 59,540,000   $ 17,456,228        
Beginning balance, shares at Dec. 31, 2023           123   25,121                               14,885,002   4,364,057        
Conversion of series preferred stock, shares                                   1,159,299 3,377,000 61 80,375 1,713,584 10,002              
Net loss                                 (414,689)                          
Balance, June 30, 2024 (Restated) at Jun. 30, 2024           $ 240   $ 13,626             19,522,200 (69,576,612) 5,880,274             $ 50,317,632   $ 5,603,188        
Ending balance, shares at Jun. 30, 2024           60   13,626,376                               12,579,410   1,400,797        
Balance, March 31, 2024 (Restated) at Dec. 31, 2023           $ 492   $ 25             (7,581,212) (68,684,115) 731,418             $ 59,540,000   $ 17,456,228        
Beginning balance, shares at Dec. 31, 2023           123   25,121                               14,885,002   4,364,057        
Balance, June 30, 2024 (Restated) at Dec. 31, 2024 $ 45,792,868   $ 7,114,440     $ 296   $ 15,300             22,711,350 (72,949,085) 2,685,169                          
Ending balance, shares at Dec. 31, 2024 11,448,219   1,778,610     74   15,300,475                                            
Balance, March 31, 2024 (Restated) at Mar. 31, 2024           $ 396   $ 10,820             13,789,402 (69,118,853) 1,209,897             $ 48,356,000   $ 8,172,132        
Beginning balance, shares at Mar. 31, 2024           99   10,819,995                               12,089,002   2,043,033        
Conversion of series B preferred stock           $ 0   $ 760             1,521,240 0 0             $ 0   $ (1,522,000)        
Conversion of series preferred stock, shares             (39)                                   (448,500)   (380,500) (80,375) (171,359) (10,002)
Conversion of series preferred stock, shares                 761,000 897,000 390,000 160,750 342,718 20,004                                
Conversion of series I preferred stock           0   897             1,793,103 0 0             (1,794,000)   0        
Issuance of series Y preferred stock                         3,755,632             $ 3,755,632          
Issuance of series Y preferred stock, shares                                               938,908            
[custom:PreferredStockDividendsShares1]               234,909                                            
Net loss                         (131,585) (131,585)                      
Conversion of series C preferred stock           (156)   390             (234) 0 0             0   0        
Conversion of series E preferred stock           0   161             321,339 0 0             0   (321,500)        
Conversion of series J preferred stock           0   343             685,093 0 0             0   (685,436)        
Conversion of series F-1 preferred stock           0   20             39,988 0 0             0   (40,008)        
Preferred stock dividends             235             1,372,269 (326,174) 1,046,330                      
Balance, June 30, 2024 (Restated) at Jun. 30, 2024           $ 240   $ 13,626             19,522,200 (69,576,612) 5,880,274             $ 50,317,632   $ 5,603,188        
Ending balance, shares at Jun. 30, 2024           60   13,626,376                               12,579,410   1,400,797        
Balance, March 31, 2024 (Restated) at Dec. 31, 2024 $ 45,792,868   $ 7,114,440     $ 296   $ 15,300             22,711,350 (72,949,085) 2,685,169                          
Beginning balance, shares at Dec. 31, 2024 11,448,219   1,778,610     74   15,300,475                                            
Conversion of series B preferred stock   $ (49,600)       $ 25             49,575                          
Conversion of series preferred stock, shares   (2,500)   (12,400)                                                    
Conversion of series preferred stock, shares                 24,800 5,000                                        
Conversion of series I preferred stock (10,000)         5             9,995                          
Issuance of series Y preferred stock $ 47,100                     47,100                          
Issuance of series Y preferred stock, shares 11,775                                                          
Preferred stock dividends                     (245,445) (245,445)                          
Net loss                     (450,777) (450,777)                          
Balance, June 30, 2024 (Restated) at Mar. 31, 2025 $ 45,829,968   $ 7,064,840     $ 296   $ 15,330             22,770,920 (73,645,307) 2,036,047                          
Ending balance, shares at Mar. 31, 2025 11,457,494   1,766,210     74   15,330,275                                            
Balance, March 31, 2024 (Restated) at Dec. 31, 2024 $ 45,792,868   $ 7,114,440     $ 296   $ 15,300             22,711,350 (72,949,085) 2,685,169                          
Beginning balance, shares at Dec. 31, 2024 11,448,219   1,778,610     74   15,300,475                                            
Conversion of series preferred stock, shares                                   1,579,867 2,500 80 229,375                  
Net loss                                 (1,677,172)                          
Balance, June 30, 2024 (Restated) at Jun. 30, 2025 $ 44,364,428   $ 1,293,472     $ 0   $ 19,680             30,201,734 (75,125,710) 753,604                          
Ending balance, shares at Jun. 30, 2025 11,091,109   323,368     0   19,679,713                                            
Balance, March 31, 2024 (Restated) at Mar. 31, 2025 $ 45,829,968   $ 7,064,840     $ 296   $ 15,330             22,770,920 (73,645,307) 2,036,047                          
Beginning balance, shares at Mar. 31, 2025 11,457,494   1,766,210     74   15,330,275                                            
Conversion of series B preferred stock   $ (6,269,868)       $ 3,135             6,266,733                          
Conversion of series preferred stock, shares       (1,567,467) (229,375)   (80)                                              
Conversion of series preferred stock, shares                 3,134,936   800,000 458,750                                    
Issuance of series Y preferred stock $ 100,460                     100,460                          
Issuance of series Y preferred stock, shares 25,115                                                          
Issuance of B, C and E preferred stock in exchange for series I preferred stock $ (1,566,000)   $ 1,416,000     $ 24               149,976                          
Issuance of B, C and E preferred stock in exchange for series I preferred stock, shares (391,500)   354,000     6                                                
Common stock issued for services         $ 15             97,485 97,500                          
Common stock issued for services, shares               15,000                                            
Common stock cancelled for legal settlement         $ (59)             59                          
Common stock cancelled for legal settlement, shares               (59,248)                                            
Preferred stock dividends                     (254,008) (254,008)                          
Net loss                     (1,226,395) (1,226,395)                          
Conversion of series C preferred stock       (320)   800             (480)                          
Conversion of series E preferred stock   (917,500)       459             917,041                          
Balance, June 30, 2024 (Restated) at Jun. 30, 2025 $ 44,364,428   $ 1,293,472     $ 0   $ 19,680             $ 30,201,734 $ (75,125,710) $ 753,604                          
Ending balance, shares at Jun. 30, 2025 11,091,109   323,368     0   19,679,713