Annual report pursuant to Section 13 and 15(d)

CONSOLIDATED STATEMENTS OF EQUITY DEFICIT

v3.24.1
CONSOLIDATED STATEMENTS OF EQUITY DEFICIT - USD ($)
Total
Series A Convertible Preferred Stocks
Series B Convertible Preferred Stock
Common Stock
Common Stock Subscribed
Additional Paid-In Capital
Accumulated Deficit
Noncontrolling Interest
Balance, shares at Dec. 31, 2021   80,000 160,000 6,698,968        
Balance, amount at Dec. 31, 2021 $ (6,961,476) $ 16,000 $ 5,616 $ 6,699 $ 100,000 $ 62,994,739 $ (69,966,692) $ (117,838)
Common stock issued in connection with subscription agreement, shares       340,505        
Common stock issued in connection with subscription agreement, amount 1,250,000 0 0 $ 341 0 1,249,659 0 0
Common stock issued for services rendered, shares       111,443        
Common stock issued for services rendered, amount 243,430 0 0 $ 111 0 243,319 0 0
Warrants issued in connection with loan default 86,821 0 0 0 0 86,821 0 0
Warrants issued in connection with loan default - related party 214,975 0 0 $ 0 0 214,975 0 0
Common stock issued in connection with conversion of promissory notes and accounts payable, shares       485,220        
Common stock issued in connection with conversion of promissory notes and accounts payable, amount 1,062,632 0 0 $ 485 0 1,062,147 0 0
Common stock issued in connection with issuance of promissory notes, shares       82,500        
Common stock issued in connection with issuance of promissory notes, amount 167,640 0 0 $ 83 0 167,557 0 0
Share-based compensation 111,079 0 0 0 0 111,079 0 0
Net loss (4,376,832) $ 0 $ 0 $ 0 0 0 (4,369,413) (7,419)
Balance, shares at Dec. 31, 2022   80,000 160,000 7,718,636        
Balance, amount at Dec. 31, 2022 (8,201,731) $ 16,000 $ 5,616 $ 7,719 100,000 66,130,296 (74,336,105) (125,257)
Common stock issued in connection with subscription agreement, shares       518,801        
Common stock issued in connection with subscription agreement, amount 915,000 0 0 $ 519 9 914,472 0 0
Common stock issued for services rendered, shares       140,701        
Common stock issued for services rendered, amount 226,435 0 0 $ 140 0 226,295 0 0
Common stock issued in connection with conversion of promissory notes and accounts payable, shares       207,606        
Common stock issued in connection with conversion of promissory notes and accounts payable, amount 361,892 0 0 $ 208 0 361,684 0 0
Common stock issued in connection with issuance of promissory notes, shares       88,285        
Common stock issued in connection with issuance of promissory notes, amount 92,623 0 0 $ 88 0 92,535 0 0
Share-based compensation 50,620 0 0 0 0 50,620 0 0
Net loss (3,770,490) 0 0 0 0   (3,766,913) (3,577)
Warrants issued in connection with issuance of promissory notes 373,127 $ 0 $ 0 $ 0 0 373,127 0 0
Balance, shares at Dec. 31, 2023   80,000 160,000 8,674,029        
Balance, amount at Dec. 31, 2023 $ (9,952,524) $ 16,000 $ 5,616 $ 8,674 $ 100,009 $ 68,149,029 $ (78,103,018) $ (128,834)