XML 87 R2.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
Mar. 31, 2024
Dec. 31, 2023
CURRENT ASSETS    
Cash $ 124,823 $ 195,486
Accounts Receivable 137,583 70,323
Prepaid Insurance 30,159 0
Interest Receivable 439,763 404,548
Fee Income Receivable 195,357 176,777
Total Current Assets 927,685 847,134
Investments in Corporations and LLCs 10,112,852 10,112,852
Convertible Notes Receivable 1,415,000 1,400,000
Notes Receivable 120,000 100,000
Intangible Assets, Net 501,453 520,259
Restricted Cash 186,825 176,800
Operating Lease Right-Of-Use Assets 445,335 453,686
Total Non-Current Assets 12,781,465 12,763,597
TOTAL ASSETS 13,709,149 13,610,731
CURRENT LIABILITIES    
Accounts Payable - Related Party 381,243 381,243
Accounts Payable 94,752 96,071
Current Portion of Operating Lease Liabilities, Net 34,777 33,923
Current Portion of Notes Payable 489,000 0
Accrued Expenses 357,146 834,267
Total Current Liabilities 1,356,918 1,345,504
Notes Payable - Related Party, Net 0 1,681,755
Operating Lease Liabilities, Net 409,641 418,662
Notes Payable 1,723,755 270,000
Fair Value Liability of Public Warrants 113,465 157,584
Fair Value Liability of Private Warrants 0 117,036
Total Long-Term Liabilities 2,246,861 2,645,037
TOTAL LIABILITIES 3,603,779 3,990,541
STOCKHOLDERS' EQUITY    
Preferred Stock: $0.0001 par value; 10,000,000 shares authorized, 0 shares issued and outstanding for March 31, 2024 and December 31, 2023 0 0
Common Stock: $0.0001 par value; 100,000,000 shares authorized, 14,504,095 and 14,270,761 shares issued and outstanding for March 31, 2024 and December 31, 2023, respectively 1,450 1,427
Additional Paid-In Capital 8,576,249 8,226,273
Retained Earnings 1,527,670 1,392,490
Total Stockholders' Equity 10,105,369 9,620,190
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 13,709,149 $ 13,610,731