XML 18 R5.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Consolidated Statements of Changes in Equity, Redeemable Preferred Stock, and Redeemable Non-Controlling Interests (unaudited) - USD ($)
Total
Year-End Adjustment [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Parent [Member]
Noncontrolling Interest [Member]
Preferred Stock [Member]
Balance at Dec. 31, 2021     $ 21,729 $ 19,051,929 $ (5,403,156) $ 13,670,502 $ 469,712  
Balance, shares at Dec. 31, 2021     2,172,950          
Stockholders' equity including portion attributable to non-controlling interest, beginning balance at Dec. 31, 2021 $ 14,140,214              
Redeemable non-controlling interest, beginning balance at Dec. 31, 2021 9,134,979           9,134,979  
Restricted stock unit compensation 421,882   $ 475 421,407   421,882    
Restricted stock unit compensation, shares     47,499          
Stock issuance costs (6,091)     (6,091)   (6,091)    
Cashless exercise of warrants     $ 812 (812)        
Cashless exercise of warrants, shares     81,195          
Issuances of Redeemable Non-Controlling Interests for property acquisitions             1,109,570  
Redemption of Redeemable Non-Controlling Interests (406,652)           (406,652)  
Common stock issued to redeem Redeemable Non-Controlling Interest 1,200,000   $ 2,000 1,198,000   1,200,000    
Redeemable Non-Controlling Interest             (1,200,000)  
Issuance of Other payable - related party for redemption of Redeemable Non-Controlling Interests (2,912,300)           (2,912,300)  
Distribution on Non-Controlling Interest (14,658)           (14,658)  
Distribution on Redeemable Non-Controlling Interests (436,347)           (436,347)  
Dividends paid on common stock (1,356,915)     (1,356,915)   (1,356,915)    
Net Income (Loss) (3,237,640) $ (3,247,659)     (3,237,640) (3,237,640) (10,019)  
Net Income (Loss) Attributable to Redeemable Noncontrolling Interest 500,481           500,481  
Balance at Dec. 31, 2022 10,691,738   $ 25,016 19,307,518 (8,640,796) 10,691,738 445,035  
Balance, shares at Dec. 31, 2022     2,501,644          
Stockholders' equity including portion attributable to non-controlling interest, ending balance at Dec. 31, 2022 11,136,773 11,136,773            
Redeemable non-controlling interest, ending balance at Dec. 31, 2022 5,789,731           5,789,731  
Restricted stock unit compensation 382,002   $ 986 381,016   382,002    
Restricted stock unit compensation, shares     98,593          
Cashless exercise of warrants 0   $ 205 (205)   0    
Cashless exercise of warrants, shares     20,470          
Issuances of Redeemable Non-Controlling Interests for property acquisitions             17,100,000  
Issuance of Preferred Stock, shares               11,637,616
Redemption of Redeemable Non-Controlling Interests (4,579,299)           (4,579,299)  
Common stock issued to redeem Redeemable Non-Controlling Interest, share     $ 200,000          
Distribution on Non-Controlling Interest (11,376)           (11,376)  
Distribution on Redeemable Non-Controlling Interests (801,334)           (801,334)  
Dividends paid on common stock (1,216,280)     (1,216,280)   (1,216,280)    
Dividends Preferred Stock               $ (475,000)
Net Income (Loss) (5,717,262) (6,219,790)     (6,192,262) (6,192,262) (27,528) 475,000
Net Income (Loss) Attributable to Redeemable Noncontrolling Interest 1,303,325           1,303,325  
Balance at Dec. 31, 2023 3,665,198   $ 26,207 $ 18,472,049 $ (14,833,058) $ 3,665,198 406,131  
Balance, shares at Dec. 31, 2023     2,620,707          
Stockholders' equity including portion attributable to non-controlling interest, ending balance at Dec. 31, 2023 4,071,329 $ 4,071,329           $ 11,637,616
Redeemable non-controlling interest, ending balance at Dec. 31, 2023 $ 18,812,423           $ 18,812,423