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
Stockholders' Equity
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) $ 3,665,198  
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   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) (282,619) (11,637,616) 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)   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     95,000         3,484,181
Balance at Dec. 31, 2024 5,795,933     $ 54,431 29,019,047 (23,277,545) 5,795,933  
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     345,000 345,000
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) (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) $ (4,199,971)  
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