XML 18 R5.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Changes in Equity, Redeemable Preferred Stock, and Redeemable Non-Controlling Interests - USD ($)
Total
Year-End Adjustment
Redeemable Preferred Stock [Member]
Common Stock
Additional Paid-In- Capital
Accumulated Deficit
Noncontrolling Interests
Redeemable Noncontrolling Interest, Equity, Carrying Amount $ 18,812,423   $ 11,637,616        
Balance at Dec. 31, 2023       $ 26,207 $ 18,472,049 $ (14,833,058)  
Balance, shares at Dec. 31, 2023       2,620,707      
Stockholders' equity including portion attributable to non-controlling interest, beginning balance at Dec. 31, 2023   $ 4,071,329         $ 406,131
Restricted stock unit compensation   379,739     379,739  
Stock issuance costs   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 into Common Stock (11,637,616) (11,637,616) 11,637,616 $ (27,945) (11,609,671) 0 0
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)    
Net Income (Loss) (8,349,487) (8,452,069)       (8,444,487) (7,582)
Redeemable non-controlling interest, net (loss) income for the quarter     95,000       3,484,181
Balance at Dec. 31, 2024 5,795,933     $ 54,431 29,019,047 (23,277,545)  
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         392,861
Redeemable Noncontrolling Interest, Equity, Carrying Amount 26,664,545            
Restricted stock unit compensation   345,000     345,000
Cashless exercise of warrants, shares       4,990      
Issuance of Redeemable Non-Controlling Interests             4,209,154
Distribution on Redeemable Non-Controlling Interests             (2,637,739)
Conversion of Preferred Stock into Common Stock 0            
Dividends paid on common stock 0            
Net Income (Loss) (10,340,904) (10,340,904)       (10,340,904) 0
Redeemable non-controlling interest, net (loss) income for the quarter     0       3,951,904
Balance at Dec. 31, 2025 (4,199,971)     $ 54,431 $ 29,364,047 $ (33,618,449)  
Balance, shares at Dec. 31, 2025       5,448,178      
Stockholders' equity including portion attributable to non-controlling interest, ending balance at Dec. 31, 2025 (3,807,110) $ (3,807,110)         $ 392,861
Redeemable Noncontrolling Interest, Equity, Carrying Amount $ 32,187,864   $ 0