XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statement of Changes in Mezzanine Equity and Stockholders' Equity (Unaudited) - USD ($)
Series H 7 Preferred Stock [Member]
Preferred Stock [Member]
Series H 7 Preferred Stock [Member]
Series H Preferred Stock [Member]
Preferred Stock [Member]
Series H-3 Preferred Stock [Member]
Preferred Stock [Member]
Series H-6 Preferred Stock [Member]
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance, value at Dec. 31, 2022   $ 466 $ 133,227,507 $ (81,169,584) $ 52,058,389
Temporary equity, balance, shares at Dec. 31, 2022                
Temporary equity, balance at Dec. 31, 2022                
Balance, shares at Dec. 31, 2022     8 1,234 50 4,655,205      
Stock based compensation   20,116 20,116
Vested restricted stock   $ 1 246,624 246,625
Vested Restricted Stock, shares           13,858      
Net income (loss)   (5,475,769) (5,475,769)
Balance, Value at Mar. 31, 2023   $ 467 133,494,247 (86,645,353) 46,849,361
Temporary equity, balance, shares at Mar. 31, 2023                
Temporary equity, balance at Mar. 31, 2023                
Balance, shares at Mar. 31, 2023     8 1,234 50 4,669,063      
Balance, value at Dec. 31, 2022   $ 466 133,227,507 (81,169,584) 52,058,389
Temporary equity, balance, shares at Dec. 31, 2022                
Temporary equity, balance at Dec. 31, 2022                
Balance, shares at Dec. 31, 2022     8 1,234 50 4,655,205      
Net income (loss)                 (24,068,576)
Balance, Value at Sep. 30, 2023 $ 7,925,309   $ 489 133,959,253 (106,647,793) 27,311,949
Temporary equity, balance, shares at Sep. 30, 2023 22,000                
Balance, shares at Sep. 30, 2023     8 1,234 50 4,890,137      
Balance, value at Mar. 31, 2023   $ 467 133,494,247 (86,645,353) 46,849,361
Temporary equity, balance, shares at Mar. 31, 2023                
Temporary equity, balance at Mar. 31, 2023                
Balance, shares at Mar. 31, 2023     8 1,234 50 4,669,063      
Stock based compensation   11,417   11,417
Vested restricted stock   $ 2 230,711 230,713
Vested Restricted Stock, shares           23,569      
Net income (loss)   (6,003,233) (6,003,233)
Balance, Value at Jun. 30, 2023   $ 469 133,736,375 (92,648,586) 41,088,258
Temporary equity, balance, shares at Jun. 30, 2023                
Temporary equity, balance at Jun. 30, 2023 $ 7,925,309                
Balance, shares at Jun. 30, 2023     8 1,234 50 4,692,632      
Stock based compensation   15,165 15,165
Vested restricted stock   $ 3 207,730 207,733
Vested Restricted Stock, shares           23,975      
Accretion of discounts to redemption value of H-7 convertible preferred stock 1,165,635   (1,165,635) (1,165,635)
Net income (loss)   (12,589,572) (12,589,572)
Issuance of convertible preferred stock, net of discounts and transaction costs $ 6,515,674  
Issuance of convertible preferred stock, net of discounts and transaction costs, shares 22,000                
Issuance of rounded shares as a result of the reverse stock split.   $ 17 (17)
Issuance of rounded shares as a result of the reverse stock split., shares           173,530      
Dividends (accrued Series H-7 Preferred) 244,000   (244,000) (244,000)
Balance, Value at Sep. 30, 2023 $ 7,925,309   $ 489 133,959,253 (106,647,793) 27,311,949
Temporary equity, balance, shares at Sep. 30, 2023 22,000                
Balance, shares at Sep. 30, 2023     8 1,234 50 4,890,137      
Balance, value at Dec. 31, 2023 $ 11,193,939   $ 492 129,467,274 (115,330,039) 14,137,727
Temporary equity, balance, shares at Dec. 31, 2023 22,000                
Temporary equity, balance at Dec. 31, 2023 $ 11,193,939               11,193,939
Balance, shares at Dec. 31, 2023     8 1,234 50 4,913,907      
Stock based compensation   12,398 12,398
Vested restricted stock   $ 2 48,312 48,314
Vested Restricted Stock, shares           23,771      
Dividends (accrued Series H-7 Preferred) 452,086   (452,086) (452,086)
Accretion of discounts to redemption value of H-7 convertible preferred stock 3,095,473   (3,095,473) (3,095,473)
Net income (loss)   (3,638,752) (3,638,752)
Balance, Value at Mar. 31, 2024 $ 14,741,498   $ 494 125,980,425 (118,968,791) 7,012,128
Temporary equity, balance, shares at Mar. 31, 2024 22,000                
Temporary equity, balance at Mar. 31, 2024 $ 14,741,498                
Balance, shares at Mar. 31, 2024     8 1,234 50 4,937,678      
Balance, value at Dec. 31, 2023 $ 11,193,939   $ 492 129,467,274 (115,330,039) 14,137,727
Temporary equity, balance, shares at Dec. 31, 2023 22,000                
Temporary equity, balance at Dec. 31, 2023 $ 11,193,939               11,193,939
Balance, shares at Dec. 31, 2023     8 1,234 50 4,913,907      
Net income (loss)                 3,826,425
Deemed dividend   $ 5,104,889              
Balance, Value at Sep. 30, 2024 $ 10,485,122   $ 700 122,961,200 (111,503,614) 11,458,286
Temporary equity, balance, shares at Sep. 30, 2024 14,500                
Temporary equity, balance at Sep. 30, 2024 $ 10,485,122               10,485,122
Balance, shares at Sep. 30, 2024     8 1,234 50 7,004,952      
Balance, value at Mar. 31, 2024 $ 14,741,498   $ 494 125,980,425 (118,968,791) 7,012,128
Temporary equity, balance, shares at Mar. 31, 2024 22,000                
Temporary equity, balance at Mar. 31, 2024 $ 14,741,498                
Balance, shares at Mar. 31, 2024     8 1,234 50 4,937,678      
Stock based compensation   (4,319) (4,319)
Accretion of discounts to redemption value of H-7 convertible preferred stock 1,999,136   (1,999,136) (1,999,136)
Net income (loss)   6,914,620 6,914,620
Preferred stock redemptions and conversions including cash premium $ (3,065,973)   $ 163 1,454,741 1,454,904
Preferred stock redemptions and conversions including cash premium shares (2,667)         1,634,940      
Deemed dividend   (80,553) (80,553)
Preferred stock dividends 466,095   (466,095) (466,095)
Balance, Value at Jun. 30, 2024 $ 14,140,756   $ 657 124,885,063 (112,054,171) 12,831,549
Temporary equity, balance, shares at Jun. 30, 2024 19,333                
Temporary equity, balance at Jun. 30, 2024 $ 14,140,756                
Balance, shares at Jun. 30, 2024     8 1,234 50 6,572,618      
Stock based compensation   81 81
Accretion of discounts to redemption value of H-7 convertible preferred stock 1,506,979   (1,506,979) (1,506,979)
Net income (loss)   550,557 550,557
Preferred stock redemptions and conversions including cash premium $ (5,638,092)   $ 43 324,207 324,250
Preferred stock redemptions and conversions including cash premium shares (4,833)         432,334      
Deemed dividend   (265,693) (265,693)
Preferred stock dividends 475,479   (475,479) (475,479)
Balance, Value at Sep. 30, 2024 $ 10,485,122   $ 700 $ 122,961,200 $ (111,503,614) 11,458,286
Temporary equity, balance, shares at Sep. 30, 2024 14,500                
Temporary equity, balance at Sep. 30, 2024 $ 10,485,122               $ 10,485,122
Balance, shares at Sep. 30, 2024     8 1,234 50 7,004,952