XML 13 R5.htm IDEA: XBRL DOCUMENT v3.25.2
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
Non-Controlling Interests
Beginning Balance at Dec. 31, 2023       $ 26,207 $ 18,472,049 $ (14,833,058) $ 3,665,198  
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) $ 27,946 11,609,670   11,637,616  
Conversion of preferred stock to Common stock, share       2,794,597        
Distribution on Non-Controlling Interests               (267,833)
Distribution on Non-Controlling Interest   (2,844)           (2,844)
Dividends paid on common stock   (525,106)     (525,106)   (525,106)  
Stock issuance costs   (61,938)     (61,938)   (61,938)  
Dividends on preferred stock     95,000          
Net Income (Loss)   (2,927,802)       (2,920,220) (2,920,220) (7,582)
Net (loss) income for the period     95,000         953,706
Ending Balance at Mar. 31, 2024       $ 54,199 29,589,564 (17,753,278) 11,890,485  
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              
Beginning Balance at Dec. 31, 2023       $ 26,207 18,472,049 (14,833,058) 3,665,198  
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          
Conversion of Preferred Stock into Common Stock 11,637,616              
Dividends paid on common stock (1,159,481)              
Net Income (Loss) (5,086,942)              
Ending Balance at Jun. 30, 2024       $ 54,232 29,034,609 (20,015,000) 9,073,841  
Ending Balance at Jun. 30, 2024   9,466,702           392,861
Balance, Shares at Jun. 30, 2024       5,423,188        
Redeemable non-controlling interest, Ending balance at Jun. 30, 2024 22,527,440              
Beginning Balance at Mar. 31, 2024       $ 54,199 29,589,564 (17,753,278) 11,890,485  
Beginning Balance at Mar. 31, 2024   12,286,190           395,705
Balance, Shares at Mar. 31, 2024       5,419,855        
Redeemable non-controlling interest, beginning balance at Mar. 31, 2024 19,498,296              
Restricted stock compensation   94,935     94,935   94,935  
Cashless exercise of warrants       $ 33 (33)      
Cashless exercise of warrants, shares       3,333        
Issuance of Redeemable Non-Controlling Interest for property acquisition               2,500,000
Distribution on Non-Controlling Interests               (271,090)
Distribution on Non-Controlling Interest   (2,844)           (2,844)
Dividends paid on common stock   (634,407)     (634,407)   (634,407)  
Stock issuance costs   (15,450)     (15,450)   (15,450)  
Net Income (Loss) (2,261,722) (2,261,722)       (2,261,722) (2,261,722)  
Net (loss) income for the period               800,234
Ending Balance at Jun. 30, 2024       $ 54,232 29,034,609 (20,015,000) 9,073,841  
Ending Balance at Jun. 30, 2024   9,466,702           392,861
Balance, Shares at Jun. 30, 2024       5,423,188        
Redeemable non-controlling interest, Ending balance at Jun. 30, 2024 22,527,440              
Beginning Balance at Dec. 31, 2024 5,795,933     $ 54,431 29,019,047 (23,277,545) 5,795,933  
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              
Issuance of Redeemable Non-Controlling Interest for property acquisition               4,209,154
Distribution on Non-Controlling Interests               (405,648)
Net Income (Loss)   (2,731,859)       (2,731,859) (2,731,859)  
Net (loss) income for the period               934,399
Ending Balance at Mar. 31, 2025       $ 54,431 29,019,047 (26,009,404) 3,064,074  
Ending Balance at Mar. 31, 2025   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              
Beginning Balance at Dec. 31, 2024 5,795,933     $ 54,431 29,019,047 (23,277,545) 5,795,933  
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              
Dividends paid on common stock 0              
Net Income (Loss) (7,154,487)              
Ending Balance at Jun. 30, 2025 (1,358,555)     $ 54,431 29,019,047 (30,432,032) (1,358,554)  
Ending Balance at Jun. 30, 2025 (965,694) (965,693)           392,861
Balance, Shares at Jun. 30, 2025       5,443,188        
Redeemable non-controlling interest, Ending balance at Jun. 30, 2025 31,931,200              
Beginning Balance at Mar. 31, 2025       $ 54,431 29,019,047 (26,009,404) 3,064,074  
Beginning Balance at Mar. 31, 2025   3,456,935           392,861
Balance, Shares at Mar. 31, 2025       5,443,188        
Redeemable non-controlling interest, beginning balance at Mar. 31, 2025 31,402,450              
Dividends paid on common stock               (427,358)
Net Income (Loss) (4,422,628) (4,422,628)       (4,422,628) (4,422,628)  
Net (loss) income for the period               956,108
Ending Balance at Jun. 30, 2025 (1,358,555)     $ 54,431 $ 29,019,047 $ (30,432,032) $ (1,358,554)  
Ending Balance at Jun. 30, 2025 (965,694) $ (965,693)           $ 392,861
Balance, Shares at Jun. 30, 2025       5,443,188        
Redeemable non-controlling interest, Ending balance at Jun. 30, 2025 $ 31,931,200