Quarterly report pursuant to Section 13 or 15(d)

Consolidated Statements of Changes in Stockholders' Equity (Deficit) (Unaudited)

v3.24.2.u1
Consolidated Statements of Changes in Stockholders' Equity (Deficit) (Unaudited) - USD ($)
Preferred Stock [Member]
Series A Convertible Preferred Stock [Member]
Preferred Stock [Member]
Series B Convertible Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Subscriptions Payable [Member]
AOCI Attributable to Parent [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2022 $ 702,330 $ 4,082,520 $ 67,203 $ 17,123,603 $ (50,699) $ (22,976,365) $ (5,836,258)
Balance, shares at Dec. 31, 2022 70,233 272,168 67,202,907          
Common stock issued for services $ 1,500 88,350 89,850
Common stock issued for services, shares     1,500,000          
Commitment shares issued pursuant to promissory note $ 1,667 40,508 42,175
Commitment shares issued pursuant to promissory note, shares     1,666,667          
Amortization of common stock options issued for services 73,338 73,338
Series A convertible preferred stock dividend declared (28,725) (28,725)
Net loss (1,063,068) (1,063,068)
Series A Convertible Preferred Stock sold for cash $ 250,000
Series A Convertible Preferred Stock sold for cash, shares 25,000              
Gain on foreign currency translation 178,201 178,201
Series A Convertible Preferred Stock issued for services $ 45,000
Series A Convertible Preferred Stock issued for services, shares 4,500              
Common stock sold for cash $ 3,000 297,000 300,000
Common stock sold for cash, shares     3,000,000          
Balance at Jun. 30, 2023 $ 997,330 $ 4,082,520 $ 73,370 17,594,074 127,502 (24,039,433) (6,244,487)
Balance, shares at Jun. 30, 2023 99,733 272,168 73,369,574          
Balance at Mar. 31, 2023 $ 897,330 $ 4,082,520 $ 70,203 17,445,960 134,270 (23,492,303) (5,841,870)
Balance, shares at Mar. 31, 2023 89,733 272,168 70,202,907          
Common stock issued for services $ 1,500 88,350 89,850
Common stock issued for services, shares     1,500,000          
Commitment shares issued pursuant to promissory note $ 1,667 40,508 42,175
Commitment shares issued pursuant to promissory note, shares     1,666,667          
Amortization of common stock options issued for services 35,208 35,208
Series A convertible preferred stock dividend declared (15,952) (15,952)
Net loss (547,130) (547,130)
Series A Convertible Preferred Stock sold for cash $ 100,000
Series A Convertible Preferred Stock sold for cash, shares 10,000              
Gain on foreign currency translation (6,768) (6,768)
Balance at Jun. 30, 2023 $ 997,330 $ 4,082,520 $ 73,370 17,594,074 127,502 (24,039,433) (6,244,487)
Balance, shares at Jun. 30, 2023 99,733 272,168 73,369,574          
Balance at Dec. 31, 2023 $ 997,330 $ 3,577,515 $ 79,828 18,414,456 45,000 42,328 (26,929,686) (8,348,074)
Balance, shares at Dec. 31, 2023 99,733 238,501 79,827,618          
Common stock issued for services $ 8,781 559,550 12,473 580,804
Common stock issued for services, shares     8,781,301          
Commitment shares issued pursuant to promissory note $ 4,750 158,728 163,478
Commitment shares issued pursuant to promissory note, shares     4,750,000          
Relative fair value of warrants issued for loan commitment 351,638 351,638
Amortization of common stock options issued for services 7,704 7,704
Series A convertible preferred stock dividend declared (29,832) (29,832)
Net loss (2,566,081) (2,566,081)
Gain on foreign currency translation (42,328) (42,328)
Common stock issued pursuant to debt modifications $ 10,971 713,115 724,086
Common stock issued pursuant to debt modifications, shares     10,971,000          
Balance at Jun. 30, 2024 $ 997,330 $ 3,577,515 $ 104,330 20,175,359 57,473 (29,495,767) (9,158,605)
Balance, shares at Jun. 30, 2024 99,733 238,501 104,329,919          
Balance at Mar. 31, 2024 $ 997,330 $ 3,577,515 $ 111,093 19,646,892 69,695 (28,630,708) (8,803,028)
Balance, shares at Mar. 31, 2024 99,733 238,501 111,092,849          
Cancellation of common stock held by debt holder in escrow $ (10,395) 10,395
Cancellation of common stock held by debt holder in escrow, shares     (10,394,610)          
Common stock issued for services $ 1,632 99,313 (12,222) 88,723
Common stock issued for services, shares     1,631,680          
Commitment shares issued pursuant to promissory note $ 2,000 78,185 80,185
Commitment shares issued pursuant to promissory note, shares     2,000,000          
Relative fair value of warrants issued for loan commitment 351,638 351,638
Amortization of common stock options issued for services 3,852 3,852
Series A convertible preferred stock dividend declared (14,916) (14,916)
Net loss (865,059) (865,059)
Balance at Jun. 30, 2024 $ 997,330 $ 3,577,515 $ 104,330 $ 20,175,359 $ 57,473 $ (29,495,767) $ (9,158,605)
Balance, shares at Jun. 30, 2024 99,733 238,501 104,329,919