XML 14 R2.htm IDEA: XBRL DOCUMENT v3.24.3
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
Mar. 31, 2024
Dec. 31, 2023
ASSETS    
Cash $ 124,823 $ 195,486
Accounts Receivable 137,583 70,323
Prepaid Insurance 30,159 0
Interest Receivable 160,186 124,727
Fee Income Receivable 328,367 309,787
Total Current Assets 781,117 700,322
Investments in Corporations and LLCs 10,231,763 10,230,434
Convertible Notes Receivable 1,415,000 1,400,000
Notes Receivable 255,267 235,267
Intangible Assets, Net 1,890,534 1,904,745
Restricted Cash 186,825 176,800
Tools, Machinery & Equipment, Net 5,021 5,417
Operating Lease Right-Of-Use Assets, Net 379,352 387,138
TOTAL ASSETS 15,144,878 15,040,122
LIABILITIES    
Accounts Payable - Related Party 381,243 381,243
Accounts Payable 94,752 96,071
Current Portion of Operating Lease Liabilities 31,381 26,527
Current Portion of Notes Payable 489,000 20,000
Deferred Income 17,643 17,643
Accrued Expenses 327,505 818,645
Total Current Liabilities 1,341,525 1,360,129
Notes Payable - Related Party, Net 0 1,681,755
Operating Lease Liabilities 348,498 359,738
Notes Payable 1,723,755 250,000
Fair Value Liability of Public Warrants 113,465 157,584
Fair Value Liability of Private Warrants 0 117,036
TOTAL LIABILITIES 3,527,242 3,926,241
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 10,116,580 9,766,604
Retained Earnings 1,499,605 1,345,849
Total Stockholders' Equity 11,617,636 11,113,880
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 15,144,878 $ 15,040,122