XML 15 R3.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2023
Dec. 31, 2022
Current assets:    
Cash $ 110,899 $ 55,831
Accounts receivable, net 517,344 95,300
Prepaid and other current Assets 58,982 105,076
Total current assets 687,225 256,207
Property and equipment, net 72,948 102,659
Right-of-Use assets 147,480 175,974
Other assets:    
Lease deposit 8,939 8,939
Goodwill and other intangible assets, net 20,202 20,202
Total other assets 29,141 29,141
Total assets 936,794 563,981
Current liabilities:    
Accounts payable 1,567,751 2,071,122
Accrued expenses 46,430 39,233
Operating lease liability 33,572 28,494
Deferred revenue and customer deposit 533,386 791,133
Total current liabilities 2,181,139 2,940,799
Operating lease obligation, net of current portion 113,907 147,480
Total liabilities 2,295,046 3,088,279
Shareholders’ deficit:    
Preferred stock, value
Common stock, $0.001 par value; 10,000,000,000 and 2,000,000,000 authorized shares; 1,334,408,773 and 1,175,324,203 shares issued and outstanding, respectively 1,334,415 1,175,330
Additional paid in capital 56,865,961 49,595,914
Common stock payable, consisting of 5,000,000 shares valued at $0.1128 564,000 564,000
Accumulated deficit (60,125,032) (53,859,673)
TOTAL SHAREHOLDERS’ EQUITY (DEFICIT) (1,358,252) (2,524,298)
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT) 936,794 563,981
Related Party    
Current liabilities:    
Accounts payable, related party 10,817
Series A Preferred Stock    
Shareholders’ deficit:    
Preferred stock, value
Series B Preferred Stock    
Shareholders’ deficit:    
Preferred stock, value 18 18
Series C Preferred Stock    
Shareholders’ deficit:    
Preferred stock, value 14 14
Series D Preferred Stock    
Shareholders’ deficit:    
Preferred stock, value 86 86
Series E Preferred Stock    
Shareholders’ deficit:    
Preferred stock, value 10 10
Series F Preferred Stock    
Shareholders’ deficit:    
Preferred stock, value
Series G Preferred Stock    
Shareholders’ deficit:    
Preferred stock, value 3 3
Series H Preferred Stock    
Shareholders’ deficit:    
Preferred stock, value
Series I Preferred Stock    
Shareholders’ deficit:    
Preferred stock, value 2,273
Series J Preferred Stock    
Shareholders’ deficit:    
Preferred stock, value