XML 20 R7.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Consolidated Statements of Stockholder’S Deficit - USD ($)
Series D
Preferred Stock
Series E
Preferred Stock
Common stock
Additional paid-in capital
Accumulated deficit
Noncontrolling interest
Total
Balance at Dec. 31, 2021     $ 462 $ 8,630,910 $ (13,024,382) $ 1,949,701 $ (2,443,309)
Balance (in Shares) at Dec. 31, 2021     46,149,117        
Issuance of common stock upon conversion of convertible debentures     $ 187 2,554,261 2,554,448
Issuance of common stock upon conversion of convertible debentures (in Shares)     18,698,727        
Issuance of common stock pursuant to PIPE transaction     $ 916 6,199,084 6,200,000
Issuance of common stock pursuant to PIPE transaction (in Shares)     91,666,667        
Issuance of common stock upon conversion of Series D preferred stock     $ 23 516,136 516,159
Issuance of common stock upon conversion of Series D preferred stock (in Shares)     2,315,609        
Issuance of common stock upon conversion of Series E preferred stock     $ 57 1,209,102     1,209,159
Issuance of common stock upon conversion of Series E preferred stock (in Shares)     5,658,250        
Liquidated damages related to escrow shares            
Stock-based compensation     1,228,871 1,228,871
Disposal of JTM     (1,949,701) (1,949,701)
Net income for the period     (19,035,088) (19,035,088)
Balance at Dec. 31, 2022 $ 1,645 20,338,364 (32,059,470) (11,719,461)
Balance (in Shares) at Dec. 31, 2022 164,488,370        
Issuance of common stock upon conversion of Series A preferred stock $ 38 722,060   722,098
Issuance of common stock upon conversion of Series A preferred stock (in Shares) 3,750,000        
Issuance of common stock pursuant to PIPE transaction $ 513 3,499,487   3,500,000
Issuance of common stock pursuant to PIPE transaction (in Shares) 51,333,334        
Reclassification of Series D and E preferred stock to permanent equity $ 9,245,462 $ 5,104,658   14,350,120
Reclassification of Series D and E preferred stock to permanent equity (in Shares) 1,125 526        
Issuance of common stock upon conversion of Series D preferred stock $ (1,499,819) $ 148 2,944,891   1,445,220
Issuance of common stock upon conversion of Series D preferred stock (in Shares) (182) 14,807,083        
Issuance of common stock to third-party vendors $ 34 290,526   290,560
Issuance of common stock to third-party vendors (in Shares) 3,400,000        
Issuance of common stock upon conversion of Series E preferred stock $ (235,224) $ 7 235,217  
Issuance of common stock upon conversion of Series E preferred stock (in Shares) (15) 681,818        
Cancelation of Series E preferred stock shares  
Cancelation of Series E preferred stock shares (in Shares) (200)        
Issuance of common stock and warrants upon issuance of debt $ 14 674,364   674,378
Issuance of common stock and warrants upon issuance of debt (in Shares)     1,416,295        
Liquidated damages related to escrow shares 1,222,000   1,222,000
Stock-based compensation 1,251,456   1,251,456
Net income for the period (14,486,000)   (14,486,000)
Balance at Dec. 31, 2023 $ 7,745,643 $ 4,869,434 $ 2,399 $ 31,178,365 $ (46,545,470)   $ (2,749,629)
Balance (in Shares) at Dec. 31, 2023 943 311 239,876,900