XML 16 R2.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED BALANCE SHEETS - USD ($)
Dec. 31, 2024
Dec. 31, 2023
ASSETS    
Cash and Cash Equivalents $ 114,138 $ 195,486
Accounts Receivable 180,881 70,322
Prepaid Insurance 3,626 0
Interest Receivable 260,069 124,727
Fee Income Receivable 194,482 309,787
Total Current Assets 753,196 700,322
Investments in Corporations and LLCs 10,235,925 10,230,434
Convertible Notes Receivable 1,430,000 1,400,000
Notes Receivable 93,422 235,267
Due from Related Party 316 0
Intangible Assets, Net 1,972,899 1,904,745
Restricted Cash 195,350 176,800
Tools, Machinery & Equipment, Net 3,832 5,417
Operating Lease Right-Of-Use Assets, Net 355,724 387,138
TOTAL ASSETS 15,040,664 15,040,123
LIABILITIES    
Accounts Payable - Related Party 381,243 381,243
Accounts Payable 105,326 96,071
Due to Related Party 1,500 0
Current Portion of Operating Lease Liabilities 33,490 26,527
Current Portion of Notes Payable 250,000 20,000
Deferred Income 0 17,643
Accrued Expenses 218,377 818,646
Total Current Liabilities 989,936 1,360,130
Notes Payable - Related Party, Net 0 1,681,755
Operating Lease Liabilities 326,248 359,738
Notes Payable, Net of Current Portion 0 250,000
Fair Value Liability of Public Warrants 98,756 157,584
Fair Value Liability of Private Warrants 0 117,036
TOTAL LIABILITIES 1,414,940 3,926,243
COMMITMENTS AND CONTINGENCIES (Note 17) 0 0
STOCKHOLDERS' EQUITY    
Common Stock Value 1,496 1,427
Additional Paid-In Capital 10,784,754 9,766,604
Retained Earnings 1,231,588 1,345,849
Total Stockholders' Equity 13,625,724 11,113,880
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY 15,040,664 15,040,123
Series A Preferred Stock [Member]    
STOCKHOLDERS' EQUITY    
Preferred Stock, Value 0 0
Series B Preferred Stock [Member]    
STOCKHOLDERS' EQUITY    
Preferred Stock, Value $ 1,607,886 $ 0