XML 12 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Equity (unaudited) - USD ($)
Total
Year-End Adjustment
Redeemable Preferred Stock [Member]
Common Stock
Additional Paid-In- Capital
Accumulated Deficit
Stockholders' Equity
Redeemable Non-Controlling Interests
Balance at Dec. 31, 2023       $ 26,207 $ 18,472,049 $ (14,833,058) $ 3,665,198  
Stockholders' equity including portion attributable to non-controlling interest, beginning balance at Dec. 31, 2023   $ 4,071,329           $ 406,131
Balance, Shares at Dec. 31, 2023       2,620,707        
Redeemable non-controlling interest, beginning balance at Dec. 31, 2023 $ 18,812,423   $ 11,637,616          
Restricted stock compensation   94,935     94,935   94,935  
Cashless exercise of warrants       $ 46 (46)      
Cashless exercise of warrants, shares       4,551        
Conversion of Preferred Stock into Common Stock 11,637,616 11,637,616 (11,637,616) $ 27,946 11,609,670   11,637,616  
Conversion of preferred stock to Common stock, share       2,794,597        
Distribution on Non-Controlling Interest               (267,833)
Distribution on Non-Controlling Interest   (2,844)           (2,844)
Dividends paid on common stock (525,106) (525,106)     (525,106)   (525,106)  
Stock issuance costs   61,938     61,938   61,938  
Dividends on preferred stock     (95,000)          
Net Income (Loss) (2,825,220) (2,927,802)       (2,920,220) (2,920,220) (7,582)
Net (loss) income for the period     $ 95,000         953,706
Balance at Mar. 31, 2024       $ 54,199 29,589,564 (17,753,278) 11,890,485  
Stockholders' equity including portion attributable to non-controlling interest, ending balance at Mar. 31, 2024   12,286,190           395,705
Balance, Shares at Mar. 31, 2024       5,419,855        
Redeemable non-controlling interest, ending balance at Mar. 31, 2024 19,498,296              
Balance at Dec. 31, 2024 5,795,933     $ 54,431 29,019,047 (23,277,545) 5,795,933  
Stockholders' equity including portion attributable to non-controlling interest, beginning balance at Dec. 31, 2024 6,188,794 6,188,794           392,861
Balance, Shares at Dec. 31, 2024       5,443,188        
Redeemable non-controlling interest, beginning balance at Dec. 31, 2024 26,664,545              
Conversion of Preferred Stock into Common Stock 0              
Issuance of Redeemable Non-Controlling Interest for property acquisition               4,209,154
Distribution on Non-Controlling Interest               (405,648)
Dividends paid on common stock 0              
Net Income (Loss) (2,731,859) (2,731,859)       (2,731,859) (2,731,859)  
Net (loss) income for the period               934,399
Balance at Mar. 31, 2025 3,064,074     $ 54,431 $ 29,019,047 $ (26,009,404) $ 3,064,074  
Stockholders' equity including portion attributable to non-controlling interest, ending balance at Mar. 31, 2025 3,456,935 $ 3,456,935           $ 392,861
Balance, Shares at Mar. 31, 2025       5,443,188        
Redeemable non-controlling interest, ending balance at Mar. 31, 2025 $ 31,402,450