v3.25.2
Condensed Consolidated Balance Sheets - USD ($)
Jun. 30, 2025
Dec. 31, 2024
[1]
Current assets    
Cash and cash equivalents $ 1,614,254 $ 1,165,820
Accounts receivable 36,676 22,605
Inventory 105,688 10,115
Prepaid expenses 154,864 49,685
Total current assets 1,911,482 1,248,225
Property and equipment, net 504,409 451,703
Other assets 7,264 7,264
Intangible assets, net 110,234 159,004
Right of use asset, net 273,461 275,256
Goodwill 1,679,978 1,679,978
Total assets 4,486,828 3,821,429
Current liabilities    
Accounts payable and accrued liabilities 179,538 563,703
Accrued interest 12,396,257 10,504,901
Customer advances 121,770 55,684
Derivative liability 6,166 4,689
Lease liability, current portion 64,176 63,540
Convertible notes payable, net 43,138 43,138
Notes payable, net 17,722,932 17,722,932
Total current liabilities 30,541,777 28,966,386
Long term liabilities    
Lease liability, net of current portion 209,285 211,716
Notes payable, net of current portion 2,757,016 1,999,999
Total liabilities 33,508,078 31,178,101
Commitments and contingencies (see Note 7)
Stockholders’ deficit    
Common stock, $0.001 par value: 100,000,000 shares authorized: 12,538,968 issued and outstanding as of June 30, 2025, and December 31, 2024, respectively 12,539 12,539
Additional paid in capital 40,584,077 40,182,830
Accumulated deficit (69,618,927) (67,553,102)
Total stockholders’ deficit (29,021,250) (27,356,673)
Total liabilities and stockholders’ deficit 4,486,828 3,821,429
Series AA Preferred Stock    
Stockholders’ deficit    
Preferred stock, Value 1,050 1,050
Series CC Preferred Stock    
Stockholders’ deficit    
Preferred stock, Value 1
Series DD Preferred Stock    
Stockholders’ deficit    
Preferred stock, Value 10 10
Related Party    
Current liabilities    
Notes payable-related parties $ 7,800 $ 7,800
[1] Derived from audited information