v3.25.1
Condensed Consolidated Balance Sheets - USD ($)
Mar. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Current assets      
Cash and cash equivalents $ 1,222,929 $ 1,165,820 [1] $ 530,540
Accounts receivable 16,306 22,605 [1] 23,956
Inventory 22,829 10,115 [1]
Prepaid expenses 187,364 49,685 [1] 20,500
Total current assets 1,449,427 1,248,225 [1] 574,996
Property and equipment, net 424,274 451,703 [1] 359,303
Other assets 7,264 7,264 [1] 5,568
Intangible assets, net 134,619 159,004 [1] 256,544
Right of use asset, net 285,206 275,256 [1] 2,714
Goodwill 1,679,978 1,679,978 [1] 1,679,978
Total assets 3,980,768 3,821,429 [1] 2,879,103
Current liabilities      
Accounts payable and accrued liabilities 598,001 563,703 [1]  
Accrued interest 11,398,751 10,504,901 [1]  
Customer advances 35,816 55,684 [1] 2,000
Derivative liability 5,838 4,689 [1] 2,146
Lease liability, current portion 64,176 63,540 [1] 2,714
Convertible notes payable, net 43,138 43,138 [1]
Notes payable, net 17,722,932 17,722,932 [1] 15,223,519
Total current liabilities 29,876,451 28,966,386 [1] 22,249,135
Long term liabilities      
Lease liability, net of current portion 221,030 211,716 [1]  
Convertible notes payable, net of current portion   35,023
Notes payable, net of current portion 1,999,999 1,999,999 [1] 2,382,648
Total liabilities 32,097,480 31,178,101 [1] 24,674,605
Commitments and contingencies [1]
Stockholders’ deficit      
Additional paid in capital 40,182,830 40,182,830 [1] 40,181,074
Accumulated deficit (68,313,141) (67,553,102) [1] (61,990,131)
Total stockholders’ deficit (28,116,712) (27,356,673) [1] (21,795,503)
Total liabilities and stockholders’ deficit 3,980,768 3,821,429 [1] 2,879,103
Related Party      
Current liabilities      
Notes payable-related parties 7,800 7,800 [1]
Long term liabilities      
Notes payable-related parties   7,800
Series AA Preferred Stock      
Stockholders’ deficit      
Preferred stock, Value 1,050 1,050 [1] 1,050
Series DD Preferred Stock      
Stockholders’ deficit      
Preferred stock, Value 10 10 [1] 10
Common Stock      
Stockholders’ deficit      
Common stock, Value $ 12,539 12,539 [1] 12,494
As Previously Reported      
Current liabilities      
Accounts payable and accrued liabilities   1,271,622 421,334
Accrued interest   9,796,982 6,597,422
Stockholders’ deficit      
Total stockholders’ deficit   $ (27,356,673) $ (21,795,503)
[1] Derived from audited information