XML 49 R26.htm IDEA: XBRL DOCUMENT v3.25.1
Summary of Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2024
Summary of Significant Accounting Policies  
Schedule of deferred offering costs

 

 

December 31,

 

 

December 31

 

 

 

2024

 

 

2023

 

Legal fees

 

$52,131

 

 

$-

 

General and administrative expenses

 

 

73,973

 

 

 

-

 

Total

 

$126,104

 

 

$-

 

Schedule of cost of revenue

 

 

 Years Ended

 

 

 

 December 31,

 

 

 

2024

 

 

2023

 

Cost of inventory

 

$407,334

 

 

$101,978

 

Freight and shipping

 

 

9,321

 

 

 

14,494

 

Consulting and advisory-related party

 

 

19,400

 

 

 

30,100

 

Royalty and sales commission-related party

 

 

81,917

 

 

 

47,304

 

Rent expense

 

 

137,527

 

 

 

66,258

 

Total cost of revenue

 

$655,499

 

 

$260,134

 

Schedule of antidilutive securities excluded from the computation of eps

 

 

 Years Ended

 

 

 

December 31,

 

 

 

2024

 

 

2023

 

Numerator:

 

 

 

 

 

 

Net loss

 

$(6,881,722)

 

$(10,102,266)

Change in fair value of derivatives

 

 

409,776

 

 

 

-

 

Interest on convertible debts

 

 

50,723

 

 

 

1,311

 

Net loss - diluted

 

$(6,421,223)

 

$(10,100,955)

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

50,296,518

 

 

 

96,663,470

 

Effect of dilutive shares

 

 

 

 

 

 

 

 

Convertible notes

 

 

1,273,490

 

 

 

300,000

 

Preferred stock

 

 

51,923,443

 

 

 

10,019,347,886

 

Common stock warrants

 

 

195,286

 

 

 

-

 

Diluted

 

 

103,688,737

 

 

 

10,116,311,356

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

Basic

 

$(0.14)

 

$(0.10)

Diluted

 

$(0.06)

 

$(0.00)
Schedule of reconciliation to net loss per common share basic and the anti-dilutive impact on net loss per share

 

 

December 31,

 

 

December 31,

 

 

 

2024

 

 

2023

 

 

 

 Shares 

 

 

 Shares 

 

Convertible notes

 

 

3,240,000

 

 

 

300,000

 

Common stock warrants

 

 

1,620,000

 

 

 

-

 

Convertible Series C Preferred Stock

 

 

51,923,443

 

 

 

19,347,886

 

Convertible Series A Preferred Stock(1)

 

 

-

 

 

 

10,000,000,000

 

 

 

 

56,783,443

 

 

 

10,019,647,886

 

Schedule of stock-based compensation

 

 

Years Ended

 

 

 

December 31,

 

 

 

2024

 

 

2023

 

Management compensation

 

$-

 

 

$180,000

 

Professional fees

 

 

975,249

 

 

 

146,850

 

Professional fees - related party

 

 

1,422,750

 

 

 

8,640,000

 

Advertising and marketing

 

 

660,000

 

 

 

-

 

 

 

$3,057,999

 

 

$8,966,850