XML 14 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Consolidated Statements of Change in Stockholders' Deficit (Unaudited) - USD ($)
Total
Convertible Preferred Stock Series A
Convertible Preferred Sock Series C
Preferred Stock To Be Issued
Common Stock To Be Issued
Common Stock
Additional Paid-In Capital
Retained Earnings (Accumulated Deficit)
Balance, shares at Dec. 31, 2022   10,000,000 950,000     93,945,388    
Balance, amount at Dec. 31, 2022 $ 3,348,668 $ 1,000 $ 95 $ 0 $ 0 $ 9,395 $ 62,719,578 $ (59,381,400)
Common stock issued for services, shares           300,000    
Common stock issued for services, amount 86,850 0 0 0 0 $ 30 86,820 0
Net loss (415,422) $ 0 $ 0 0 0 $ 0 0 (415,422)
Balance, shares at Mar. 31, 2023   10,000,000 950,000     94,245,388    
Balance, amount at Mar. 31, 2023 3,020,096 $ 1,000 $ 95 0 0 $ 9,425 62,806,398 (59,796,822)
Balance, shares at Dec. 31, 2022   10,000,000 950,000     93,945,388    
Balance, amount at Dec. 31, 2022 3,348,668 $ 1,000 $ 95 0 0 $ 9,395 62,719,578 (59,381,400)
Net loss (9,918,107)              
Warrants issued in conjunction with convertible debts 0              
Balance, shares at Sep. 30, 2023   10,000,000 2,273,499     97,545,388    
Balance, amount at Sep. 30, 2023 3,319,471 $ 1,000 $ 227   180,000 $ 9,755 72,427,996 (69,299,507)
Balance, shares at Mar. 31, 2023   10,000,000 950,000     94,245,388    
Balance, amount at Mar. 31, 2023 3,020,096 $ 1,000 $ 95 0 0 $ 9,425 62,806,398 (59,796,822)
Common stock issued for services, shares           300,000    
Common stock issued for services, amount 60,000 0 0 0 0 $ 30 59,970 0
Net loss (417,870) 0 0 0 0 0 0 (417,870)
Subscription received - shares to be issued 179,600 0 $ 0 179,600 0 $ 0 0 0
Conversion of Convertible Series C Preferred stock in Common stock, shares     150,000     3,000,000    
Conversion of Convertible Series C Preferred stock in Common stock, amount 0 $ 0 $ (15) 0 0 $ 300 (285) 0
Balance, shares at Jun. 30, 2023   10,000,000 800,000     97,545,388    
Balance, amount at Jun. 30, 2023 2,841,826 $ 1,000 $ 80 179,600 0 $ 9,755 62,866,083 (60,214,692)
Net loss (9,084,815)             (9,084,815)
Common stock to be issued - management 180,000 0 $ 0 0 180,000 0 0 0
Issuance Series C Preferred stock related to subscription, shares     74,833          
Issuance Series C Preferred stock related to subscription, amount 0 0 $ 7 (179,600) 0 0 179,593 0
Issuance Series C Preferred stock in cash, shares     198,666          
Issuance Series C Preferred stock in cash, amount 728,000 0 $ 20 0 0 0 727,980 0
Issuance Series C Preferred stock for services -related party, shares     1,200,000          
Issuance Series C Preferred stock for services -related party, amount 8,640,000 $ 0 $ 120     $ 0 8,639,880  
Contribution inventory - related party 14,460           14,460  
Balance, shares at Sep. 30, 2023   10,000,000 2,273,499     97,545,388    
Balance, amount at Sep. 30, 2023 3,319,471 $ 1,000 $ 227   180,000 $ 9,755 72,427,996 (69,299,507)
Balance, shares at Dec. 31, 2023   10,000,000 2,273,499     97,545,388    
Balance, amount at Dec. 31, 2023 3,635,312 $ 1,000 $ 227 500,000 180,000 $ 9,755 72,427,996 (69,483,666)
Common stock issued for services, shares           2,000,000    
Common stock issued for services, amount 1,702,000 0 0 0 0 $ 200 1,701,800 0
Net loss (3,519,710) 0 $ 0 0 0 0 0 (3,519,710)
Series C Preferred Stock issued for preferred stock to be issued, shares     108,333          
Series C Preferred Stock issued for preferred stock to be issued, amount 0 0 $ 11 320,000 0 0 319,989 0
Series C Preferred Stock issued for cash, shares     50,000          
Series C Preferred Stock issued for cash, amount 165,000 0 $ 5 0 0 0 164,995 0
Series C Preferred Stock issued for services, shares     40,000          
Series C Preferred Stock issued for services, amount 696,000 0 $ 4 0 0 $ 0 695,996 0
Common stock issued for stock to be issued - management, shares           250,000    
Common stock issued for stock to be issued - management, amount 0 0 0 0 (90,000) $ 25 89,975 0
Common stock issued for conversion and settlement of debt, shares           1,506,762    
Common stock issued for conversion and settlement of debt, amount 1,085,148 0 0 0 0 $ 150 1,084,998 0
Cancellation of comment stock -related party, shares           (65,000,000)    
Cancellation of comment stock -related party, amount 0 $ 0 $ 0 0 0 $ (6,500) 6,500 0
Balance, shares at Mar. 31, 2024   10,000,000 2,471,832     36,302,150    
Balance, amount at Mar. 31, 2024 3,763,750 $ 1,000 $ 247 180,000 90,000 $ 3,630 76,492,249 (73,003,376)
Balance, shares at Dec. 31, 2023   10,000,000 2,273,499     97,545,388    
Balance, amount at Dec. 31, 2023 3,635,312 $ 1,000 $ 227 500,000 180,000 $ 9,755 72,427,996 (69,483,666)
Common stock issued for services, shares           2,250,000    
Common stock issued for services, amount           $ 1,862,000    
Net loss (5,082,352)              
Warrants issued in conjunction with convertible debts 471,209              
Balance, shares at Sep. 30, 2024   10,000,000 2,546,831     36,802,150    
Balance, amount at Sep. 30, 2024 2,832,317 $ 1,000 $ 254 0 0 $ 3,680 77,393,401 74,566,018
Balance, shares at Mar. 31, 2024   10,000,000 2,471,832     36,302,150    
Balance, amount at Mar. 31, 2024 3,763,750 $ 1,000 $ 247 180,000 90,000 $ 3,630 76,492,249 (73,003,376)
Common stock issued for services, shares           250,000    
Common stock issued for services, amount 160,000 0 0 0 0 $ 25 159,975 0
Net loss (907,404) 0 $ 0 0 0 0 0 (907,404)
Series C Preferred Stock issued for preferred stock to be issued, shares     74,999          
Series C Preferred Stock issued for preferred stock to be issued, amount 0 0 $ 7 (180,000) 0 0 179,993 0
Common stock to be issued for services 200,000 $ 0 $ 0 0 200,000 $ 0 0 0
Balance, shares at Jun. 30, 2024   10,000,000 2,546,831     36,552,150    
Balance, amount at Jun. 30, 2024 3,216,346 $ 1,000 $ 254 0 290,000 $ 3,655 76,832,217 (73,910,780)
Net loss (655,238) 0 0 0 0 0 0 (655,238)
Warrants issued in conjunction with convertible debts 471,209 0 0 0 0 $ 0 471,209 0
Common Stock issued for common stock to be issued, shares           250,000    
Common Stock issued for common stock to be issued, amount 0 0 0 0 (90,000) $ 25 89,975 0
Cancellation of stock to be issued for services (200,000) $ 0 $ 0 0 (200,000) $ 0 0 0
Balance, shares at Sep. 30, 2024   10,000,000 2,546,831     36,802,150    
Balance, amount at Sep. 30, 2024 $ 2,832,317 $ 1,000 $ 254 $ 0 $ 0 $ 3,680 $ 77,393,401 $ 74,566,018