XML 13 R2.htm IDEA: XBRL DOCUMENT v3.24.3
CONSOLIDATED BALANCE SHEETS - USD ($)
Dec. 31, 2023
Dec. 31, 2022
CURRENT ASSETS    
Cash $ 195,486 $ 433,343
Accounts Receivable 70,323 71,540
Interest Receivable 124,727 22,894
Fee Income Receivable 309,787 51,490
Total Current Assets 700,322 579,267
Investments in Corporations and LLCs 10,230,434 10,217,287
Convertible Notes Receivable 1,400,000 600,000
Notes Receivable 235,267 235,267
Intangible Assets, Net 1,904,745 2,011,656
Restricted Cash 176,800 176,800
Tools, Machinery & Equipment, Net 5,417 7,003
Operating Lease Right-Of-Use Assets 387,138 143,833
Total Non-Current Assets 14,339,801 13,391,845
TOTAL ASSETS 15,040,122 13,971,112
CURRENT LIABILITIES    
Accounts Payable - Related Party 381,243 0
Accounts Payable 96,071 0
Current Portion of Operating Lease Liabilities, Net 26,527 16,116
Current Portion of Notes Payable 20,000 24,000
Deferred Income 17,643 17,643
Accrued Expenses 818,645 489,272
Total Current Liabilities 1,360,129 547,031
Convertible Notes Payable, Net 0 2,187,512
Notes Payable - Related Party, Net 1,681,755 1,422,138
Operating Lease Liabilities, Net 359,738 124,580
Notes Payable 250,000 18,000
Fair Value Liability of Public Warrants 157,584 0
Fair Value Liability of Private Warrants 117,036 0
Total Non-Current Liabilities 2,566,113 3,752,231
TOTAL LIABILITIES 3,926,242 4,299,261
COMMITMENTS AND CONTINGENCIES (Note 18) 0 0
STOCKHOLDERS' EQUITY    
Preferred Stock: $0.0001 par value; 10,000,000 shares authorized, 0 shares issued and outstanding for 2023 and 2022 0 0
Class A Common Stock: $0.0001 par value; 100,000,000 shares authorized, 14,270,761 and 6,890,281 shares issued and outstanding for 2023 and 2022 1,427 68,903
Additional Paid-In Capital 9,766,604 12,369,697
Retained Earnings (Accumulated Deficit) 1,345,849 (2,766,749)
Total Stockholders' Equity 11,113,880 9,671,851
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 15,040,122 $ 13,971,112