XML 17 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Equity, Redeemable Preferred Stock, and Redeemable Non-Controlling Interests - USD ($)
Total
Year-End Adjustment
Common Stock
Additional Paid-In- Capital
Accumulated Deficit
Stockholders' Equity
Noncontrolling Interests
Preferred Stock [Member]
Redeemable Noncontrolling Interest, Equity, Carrying Amount             $ 5,789,731  
Balance at Dec. 31, 2022     $ 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, beginning balance at Dec. 31, 2022   $ 11,136,773            
Restricted stock unit compensation   382,002 $ 986 381,016   382,002    
Restricted stock unit compensation, shares     98,593          
Cashless exercise of warrants     $ 205 (205)        
Cashless exercise of warrants, shares     20,470          
Issuance of Preferred Stock               $ 11,637,616
Issuance of Redeemable Non-Controlling Interests             17,100,000  
Redemption of Redeemable Non-Controlling Interest             (4,579,299)  
Distribution on Non-Controlling Interests   (11,376)         (11,376)  
Distribution on Redeemable Non-Controlling Interests             (801,334)  
Dividends Preferred Stock               (475,000)
Conversion of preferred stock to Common stock $ 0              
Dividends paid on common stock (1,216,280) (1,216,280)   (1,216,280)   (1,216,280)    
Net Income (Loss) (5,717,262) (6,219,790)     (6,192,262) (6,192,262) (27,528)  
Redeemable non-controlling interest, net (loss) income for the quarter             1,303,325 475,000
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            
Redeemable Noncontrolling Interest, Equity, Carrying Amount 18,812,423           18,812,423 11,637,616
Restricted stock unit compensation   379,739   379,739   379,739    
Stock issuance costs   (282,619)   (282,619)   (282,619)    
Cashless exercise of warrants     $ 79 (79)        
Cashless exercise of warrants, shares     7,884          
Insider purchase of shares, Value     $ 200 (200)        
Insider purchase of shares     20,000          
Issuance of Redeemable Non-Controlling Interests             5,580,000  
Distribution on Non-Controlling Interests   (5,688)         (5,688)  
Distribution on Redeemable Non-Controlling Interests             (1,212,059)  
Dividends Preferred Stock               (95,000)
Conversion of preferred stock to Common stock 11,637,616 11,637,616 $ 27,946 11,609,670   11,637,616   (11,637,616)
Conversion of preferred stock to Common stock, shares     2,794,597          
Dividends paid on common stock (1,159,481) (1,159,514)   (1,159,514)   (1,159,514)    
Net Income (Loss) (8,349,487) (8,452,069)     (8,444,487) (8,444,487) (7,582)  
Redeemable non-controlling interest, net (loss) income for the quarter             3,484,181 $ 95,000
Balance at Dec. 31, 2024 5,795,933   $ 54,432 $ 29,019,047 $ (23,277,545) $ 5,795,933 392,861  
Balance, shares at Dec. 31, 2024     5,443,188          
Stockholders' equity including portion attributable to non-controlling interest, ending balance at Dec. 31, 2024 6,188,794 $ 6,188,794            
Redeemable Noncontrolling Interest, Equity, Carrying Amount $ 26,664,545           $ 26,664,545