XML 99 R5.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statement of Stockholders' Equity - USD ($)
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Noncontrolling Interest [Member]
Total
Balance at Dec. 31, 2022 $ 3,918,469 $ 41,416,632 $ (25,926,069) $ (215,620) $ 19,193,412
Balance, shares at Dec. 31, 2022 391,846,880        
Common shares issued in connection with debt conversion $ 73,370 431,559 504,929
Common shares issued in connection with debt conversion, shares   7,337,248        
Net Loss (7,903,093) (302,972) (8,206,065)
Adoption of ASU 2020-06   (521,749) 312,426 (209,323)
Loss on extinguishment of PPM debt  
Warrants issued with convertible notes 328,584 328,584
Balance at Dec. 31, 2023 $ 3,991,839 41,655,026 (33,516,736) (518,592) 11,611,537
Balance, shares at Dec. 31, 2023 399,184,128        
Common shares issued in connection with debt conversion $ 5,000 108,029 113,029
Common shares issued in connection with debt conversion, shares   500,000        
Net Loss       (408,676) (66,499) (475,175)
Adoption of ASU 2020-06          
Balance at Mar. 31, 2024 $ 3,996,839.00 41,763,055.00 (33,925,412.00) (585,091.00) 11,249,391
Balance, shares at Mar. 31, 2024 399,684,128.00        
Balance at Dec. 31, 2023 $ 3,991,839 41,655,026 (33,516,736) (518,592) 11,611,537
Balance, shares at Dec. 31, 2023 399,184,128        
Net Loss           (4,124,998)
Balance at Sep. 30, 2024 $ 4,072,899 42,219,400 (37,439,735) (720,592) 8,131,972
Balance, shares at Sep. 30, 2024 407,289,888        
Balance at Dec. 31, 2023 $ 3,991,839 41,655,026 (33,516,736) (518,592) 11,611,537
Balance, shares at Dec. 31, 2023 399,184,128        
Common shares issued in connection with debt conversion $ 81,060 564,374 645,434
Common shares issued in connection with debt conversion, shares   8,105,760        
Net Loss   (4,523,932) (255,527) (4,779,459)
Balance at Dec. 31, 2024 $ 4,072,899 42,219,400 (38,040,668) (774,119) 7,477,512
Balance, shares at Dec. 31, 2024 407,289,888        
Balance at Mar. 31, 2024 $ 3,996,839.00 41,763,055.00 (33,925,412.00) (585,091.00) 11,249,391
Balance, shares at Mar. 31, 2024 399,684,128.00        
Common shares issued in connection with debt conversion $ 76,060 456,345 532,405
Common shares issued in connection with debt conversion, shares   7,605,760        
Net Loss (209,837) (68,336) (278,173)
Balance at Jun. 30, 2024 $ 4,072,899 42,219,400 (34,135,249) (653,427) 11,503,623
Balance, shares at Jun. 30, 2024 407,289,888        
Net Loss (3,304,486) (67,165) (3,371,651)
Balance at Sep. 30, 2024 $ 4,072,899 42,219,400 (37,439,735) (720,592) 8,131,972
Balance, shares at Sep. 30, 2024 407,289,888        
Balance at Dec. 31, 2024 $ 4,072,899 42,219,400 (38,040,668) (774,119) 7,477,512
Balance, shares at Dec. 31, 2024 407,289,888        
Common shares issued in connection with debt conversion $ 10,028 60,170 70,198
Common shares issued in connection with debt conversion, shares   1,002,832        
Net Loss     (298,716) (65,548) (364,264)
Balance at Mar. 31, 2025 $ 4,082,927 42,279,570 (38,339,384) (839,667) 7,183,446
Balance, shares at Mar. 31, 2025 408,292,720        
Balance at Dec. 31, 2024 $ 4,072,899 42,219,400 (38,040,668) (774,119) 7,477,512
Balance, shares at Dec. 31, 2024 407,289,888        
Net Loss           (1,268,184)
Balance at Sep. 30, 2025 $ 4,394,463 43,765,008 (39,108,893) (974,078) 8,076,500
Balance, shares at Sep. 30, 2025 439,446,318        
Balance at Mar. 31, 2025 $ 4,082,927 42,279,570 (38,339,384) (839,667) 7,183,446
Balance, shares at Mar. 31, 2025 408,292,720        
Net Loss 277,856 (67,407) 210,449
Balance at Jun. 30, 2025 $ 4,082,927 42,279,570 (38,061,528) (907,074) 7,393,895
Balance, shares at Jun. 30, 2025 408,292,720        
Common shares issued in connection with debt conversion $ 45,161 270,965 316,126
Common shares issued in connection with debt conversion, shares   4,516,082        
Net Loss (1,047,365) (67,004) (1,114,369)
Shares and warrants issued in connection with debt, equity purchase agreement and services $ 266,375 1,214,473 1,480,848
Shares and warrants issued in connection with debt, equity purchase agreement and services, shares   26,637,516        
Balance at Sep. 30, 2025 $ 4,394,463 $ 43,765,008 $ (39,108,893) $ (974,078) $ 8,076,500
Balance, shares at Sep. 30, 2025 439,446,318