XML 14 R2.htm IDEA: XBRL DOCUMENT v3.24.3
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
Jun. 30, 2024
Dec. 31, 2023
ASSETS    
Cash and Cash Equivalents $ 39,133 $ 195,486
Accounts Receivable 164,080 70,323
Prepaid Insurance 26,710 0
Interest Receivable 197,664 124,727
Fee Income Receivable 346,990 309,787
Rental Income Receivable 2,500 0
Total Current Assets 777,076 700,322
Investments in Corporations and LLCs 10,233,126 10,230,434
Convertible Notes Receivable 1,430,000 1,400,000
Notes Receivable 285,267 235,267
Intangible Assets, Net 1,876,322 1,904,745
Restricted Cash 186,825 176,800
Tools, Machinery & Equipment, Net 4,625 5,417
Operating Lease Right-Of-Use Assets, Net 371,523 387,138
TOTAL ASSETS 15,164,763 15,040,122
LIABILITIES    
Accounts Payable - Related Party 381,243 381,243
Accounts Payable 102,930 96,071
Current Portion of Operating Lease Liabilities 32,066 26,527
Current Portion of Notes Payable 483,000 20,000
Deferred Income 17,643 17,643
Accrued Expenses 466,782 818,645
Total Current Liabilities 1,483,664 1,360,129
Notes Payable - Related Party, Net 0 1,681,755
Operating Lease Liabilities 341,265 359,738
Notes Payable, Net of Current Portion 1,067,098 250,000
Fair Value Liability of Public Warrants 92,453 157,584
Fair Value Liability of Private Warrants 0 117,036
TOTAL LIABILITIES 2,984,480 3,926,241
STOCKHOLDERS' EQUITY    
Preferred Stock: $0.0001 par value; 10,000,000 shares authorized, 0 shares issued and outstanding as of June 30, 2024 and December 31, 2023 0 0
Common Stock: $0.0001 par value; 100,000,000 shares authorized, 14,954,504 and 14,270,761 shares issued and outstanding as of both June 30, 2024 and December 31, 2023, respectively 1,495 1,427
Additional Paid-In Capital 10,796,943 9,766,604
Retained Earnings 1,381,845 1,345,849
Total Stockholders' Equity 12,180,284 11,113,880
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 15,164,763 $ 15,040,122