XML 18 R6.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT - USD ($)
Preferred Stock Series A [Member]
Preferred Stock Series B [Member]
Preferred Stock Series C [Member]
Common Stock [Member]
Treasury Stock, Common [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Total
Beginning balance, value at Dec. 31, 2021 $ 67,191 $ 475,000 $ 0 $ 12,551 $ (13) $ 73,055,579 $ (86,164,319) $ (371,909) $ (12,925,920)
Beginning balance, shares at Dec. 31, 2021 67,191 475,000 0 125,509,810 133,200        
Conversion of Series A Preferred Stock to common stock $ (22,775) $ 2,847 19,928
Conversion of Series A Preferred Stock to common stock, shares (22,775)     28,468,750          
Conversion of common shares to Series A Preferred Stock $ 40,000 $ (2,500) 696,998 734,498
Conversion of common shares to Series A Preferred Stock, shares 40,000     (25,000,000)          
Conversion of convertible notes to common shares $ 9,764 1,494,819 1,504,583
Conversion of convertible notes to common shares, shares       97,646,062          
Sale of common stock in private placement $ 2,750 287,262 290,012
Sale of common stock in private placement, shares       27,500,000          
Issuance of Series B Preferred Stock for deposit on acquisition $ 2,000,000 (1,947,406) 52,594
Issuance of Series B Preferred Stock for deposit on acquisition, shares   2,000,000              
Issuance of common stock for services $ 900 116,100 117,000
Issuance of common stock for services, shares       9,000,000          
Commitment shares issued with convertible note $ 1,100 145,900 147,000
Commitment shares issued with convertible note, shares       11,000,000          
Beneficial conversion feature of convertible notes 473,483 473,483
Stock based compensation related to warrant issuances 180,979 180,979
Correction for error 271,470 (271,470)
Change in foreign currency translation 612,335 612,335
Net income (8,531,020) (8,531,020)
Ending balance, value at Dec. 31, 2022 $ 84,416 $ 2,475,000 $ 0 $ 27,412 $ (13) 74,795,112 (94,966,809) 240,426 (17,344,456)
Ending balance, shares at Dec. 31, 2022 84,416 2,475,000 0 274,124,622 133,200        
Issuance of Warrants for LTB investment 162,129 162,129
Conversion of Series B to common stock $ (20,000) $ 2 19,998
Conversion of Series B to common stock, shares   (20,000)   20,000          
Conversion of convertible notes to common shares $ 17,271 849,430 866,701
Conversion of convertible notes to common shares, shares       172,705,241          
Common stock returned to treasury $ (610) $ 610
Common stock returned to treasury, shares       (6,097,561) 6,097,561        
Issuance of Series C Preferred for LTB investment $ 750,000 750,000
Issuance of Series C Preferred for LTB investment, shares     100,000            
Change in foreign currency translation (276,043) (276,043)
Net income 3,688,456 3,688,456
Ending balance, value at Dec. 31, 2023 $ 84,416 $ 2,455,000 $ 750,000 $ 44,075 $ 597 $ 75,826,669 $ (91,278,353) $ (35,617) $ (12,153,213)
Ending balance, shares at Dec. 31, 2023 84,416 2,455,000 100,000 440,752,302 6,230,761