Annual report [Section 13 and 15(d), not S-K Item 405]

CONSOLIDATED STATEMENTS OF DEFICIT

v3.26.1
CONSOLIDATED STATEMENTS OF 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, 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)
Common stock issued for services rendered, shares       2,132,987        
Common stock issued for services rendered, amount 989,655 0 0 $ 2,133 0 987,522 0 0
Common stock issued in connection with issuance of promissory notes, shares       529,000        
Common stock issued in connection with issuance of promissory notes, amount 213,342 0 0 $ 529 0 212,813 0 0
Warrants issued in connection with issuance of promissory notes 83,552 0 0 $ 0 0 83,552 0 0
Common stock issued in connection with subscription agreement, shares       9,374        
Common stock issued in connection with subscription agreement, amount 0 0 0 $ 9 (9) 0 0 0
Common stock issued in connection with conversion of promissory notes and accounts payable, shares       1,953,959        
Common stock issued in connection with conversion of promissory notes and accounts payable, amount 1,249,385 0 0 $ 1,954 0 1,247,431 0 0
Share-based compensation 229,599 0 0 0 0 229,599 0 0
Imputed interest for related party advances 43,861 0 0 0 0 43,861 0 0
Net loss (5,212,102) $ 0 $ 0 $ 0 0 0 (5,106,124) (105,978)
Balance, shares at Dec. 31, 2024   80,000 160,000 13,299,349        
Balance, amount at Dec. 31, 2024 (12,355,232) $ 16,000 $ 5,616 $ 13,299 100,000 70,953,807 (83,209,142) (234,812)
Imputed interest for related party advances 28,067              
Net loss (3,037,545)              
Balance, shares at Dec. 31, 2024   80,000 160,000 13,299,349        
Balance, amount at Dec. 31, 2024 $ (12,355,232) $ 16,000 $ 5,616 $ 13,299 100,000 70,953,807 (83,209,142) (234,812)
Common stock issued for services rendered, shares 148,857     1,370,636        
Common stock issued for services rendered, amount $ 480,595 0 0 $ 1,370 0 479,225 0 0
Common stock issued in connection with issuance of promissory notes, shares       104,500        
Common stock issued in connection with issuance of promissory notes, amount 36,800 0 0 $ 105 0 36,695 0 0
Common stock issued in connection with subscription agreement, shares       5,368,888        
Common stock issued in connection with subscription agreement, amount 1,879,110 0 0 $ 5,369 0 1,873,741 0 0
Common stock issued in connection with conversion of promissory notes and accounts payable, shares       3,611,456        
Common stock issued in connection with conversion of promissory notes and accounts payable, amount 1,380,319 0 0 $ 3,612 0 1,376,707 0 0
Share-based compensation 112,009 0 0 0 0 112,009 0 0
Imputed interest for related party advances 36,376 0 0 0 0 36,376 0 0
Net loss (3,508,763) 0 0 $ 0 0 0 (3,440,146) (68,617)
Common stock issued in connection with exercise of warrants, shares       234,482        
Common stock issued in connection with exercise of warrants, amount 0 0 0 $ 234 0 (234) 0 0
Common stock issued in connection with APA (Note 4), shares       500,000        
Common stock issued in connection with APA (Note 4), amount 153,500 0 0 $ 500 0 153,000 0 0
Warrants issued in connection with APA (Note 4) 89,770 0 0 0 0 89,770 0 0
Warrants issued in connection with the Sales Representative Agreement 168,528 $ 0 $ 0 $ 0 0 168,528 0 0
Balance, shares at Dec. 31, 2025   80,000 160,000 24,489,311        
Balance, amount at Dec. 31, 2025 $ (11,526,988) $ 16,000 $ 5,616 $ 24,489 $ 100,000 $ 75,279,624 $ (86,649,288) $ (303,429)