XML 21 R2.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
CONSOLIDATED BALANCE SHEETS - USD ($)
Dec. 31, 2023
Dec. 31, 2022
ASSETS    
Cash $ 45,551 $ 455,454
Accounts receivables 720,112 722,367
Prepaid expenses and other current assets 42,724 70,487
Total current assets 808,387 1,248,308
Due from related parties 7,400 7,379
Intangible assets 2,088,274 4,150,280
Property and equipment, net 159,142 200,502
Right-of-use asset 346,986 168,339
Total assets 3,410,189 5,774,808
LIABILITIES    
Accounts payable and accrued expenses 1,455,216 921,230
Accrued payroll expenses 214,691 161,360
Due to related parties 7,960 0
Deferred revenue 0 400,000
Common stock to-be-issued 0 50,000
Notes payable, current portion 536,251 323,562
Convertible debenture, current portion 35,000 35,000
Loans payable, current portion 760,842 585,831
Embedded conversion feature 175,045 331,399
Operating lease liability, current 81,805 114,400
Total current liabilities 3,266,810 2,922,782
Notes payable, net of current portion 110,287 110,287
Loans payable, net of current portion 67,800 490,093
Operating lease liability 288,413 68,953
Total liabilities 3,733,310 3,592,115
SHAREHOLDERS' EQUITY (DEFICIT)    
Preferred Stock - Series A, 2,000,000 authorized shares, $0.001 par value; 400,000 shares issued and outstanding, as of December 31, 2023 (400,000 as of December 31, 2022) 400 400
Common Stock, 90,000,000 shares authorized, $0.001 par value; 9,064,129 shares issued and outstanding as of December 31, 2022 (9,004,129 as of December 31, 2022) 9,064 9,004
Additional paid-in capital 13,769,537 13,656,447
Accumulated deficit (13,915,927) (11,454,076)
Equity (deficit) attributable to shareholders of James Maritime Holdings, Inc. (136,926) 2,211,775
Non-controlling interest (186,196) (29,082)
Total shareholders' equity (deficit) (323,122) 2,182,693
Total liabilities and shareholders' equity (deficit) $ 3,410,189 $ 5,774,808