Quarterly report [Sections 13 or 15(d)]

CONDENSED CONSOLIDATED STATEMENT OF DEFICIT (UNAUDITED)

v3.26.1
CONDENSED CONSOLIDATED STATEMENT OF DEFICIT (UNAUDITED) - 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, 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   0 0 300,180        
Common stock issued for services rendered, amount 116,158 $ 0 $ 0 $ 300 0 115,858 0 0
Common stock issued in connection with issuance of promissory notes, shares   0 0 104,500        
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 conversion of promissory notes and accounts payable, shares   0 0 2,459,473        
Common stock issued in connection with conversion of promissory notes and accounts payable, amount 965,000 $ 0 $ 0 $ 2,460 0 962,540 0 0
Common stock issued in connection with exercise of warrants, shares   0 0 234,482        
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   0 0 500,000        
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
Share-based compensation 35,099 0 0 0 0 35,099 0 0
Imputed interest for related party advances 9,094 0 0 0 0 9,094 0 0
Net loss (851,764) $ 0 $ 0 $ 0 0 0 (841,407) (10,357)
Balance, shares at Mar. 31, 2025   80,000 160,000 16,897,984        
Balance, amount at Mar. 31, 2025 (11,801,575) $ 16,000 $ 5,616 $ 16,898 100,000 72,355,629 (84,050,549) (245,169)
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)
Common stock issued for services rendered, shares   0 0 289,171        
Common stock issued for services rendered, amount 108,375 $ 0 $ 0 $ 289 0 108,086 0 0
Imputed interest for related party advances 15,236 0 0 0 0 15,236 0 0
Net loss (859,892) $ 0 $ 0 $ 0 0 0 (831,227) (28,665)
Common stock issued in connection with subscription agreement, shares   0 0 1,470,588        
Common stock issued in connection with subscription agreement, amount 500,000 $ 0 $ 0 $ 1,471 0 498,529 0 0
Common stock issued in connection with conversion of promissory notes, shares   0 0 294,118        
Common stock issued in connection with conversion of promissory notes, amount 100,000 $ 0 $ 0 $ 294 0 99,706 0 0
Common stock issued in connection with acquisition of non-controlling interest, shares   0 0 2,263,371        
Common stock issued in connection with acquisition of non-controlling interest, amount 0 $ 0 $ 0 $ 2,263 0 (161,098) 0 158,835
Common stock issued in connection with issuance of promissory notes, shares   0 0 100,000        
Common stock issued in connection with issuance of promissory notes, amount 40,000 $ 0 $ 0 $ 100 0 39,900 0 0
Balance, shares at Mar. 31, 2026   80,000 160,000 28,906,559        
Balance, amount at Mar. 31, 2026 $ (11,623,269) $ 16,000 $ 5,616 $ 28,906 $ 100,000 $ 75,879,983 $ (87,480,515) $ (173,259)