XML 14 R2.htm IDEA: XBRL DOCUMENT v3.25.1
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
Mar. 31, 2025
Dec. 31, 2024
ASSETS    
Cash $ 132,539 $ 114,138
Accounts Receivable 810,793 180,881
Prepaid Insurance 0 3,626
Interest Receivable 297,550 260,069
Fee Income Receivable 211,872 194,482
Total Current Assets 1,452,754 753,196
Investments in Corporations and LLCs 10,238,148 10,235,925
Convertible Notes Receivable 1,430,000 1,430,000
Notes Receivable 96,922 93,422
Due from Related Party 316 316
Intangible Assets, Net 1,958,688 1,972,899
Restricted Cash 195,350 195,350
Tools, Machinery & Equipment, Net 3,435 3,832
Operating Lease Right-Of-Use Assets, Net 347,652 355,724
TOTAL ASSETS 15,723,265 15,040,664
LIABILITIES    
Accounts Payable - Related Party 0 381,243
Accounts Payable 784,451 105,326
Due to Related Party 0 1,500
Current Portion of Operating Lease Liabilities 34,334 33,490
Notes Payable 250,000 250,000
Accrued Expenses 257,300 218,377
Total Current Liabilities 1,326,085 989,936
Operating Lease Liabilities, Net of Current Portion 336,491 326,248
Fair Value Liability of Public Warrants 79,320 98,756
Fair Value Liability of Private Warrants 0 0
TOTAL LIABILITIES 1,741,896 1,414,940
STOCKHOLDERS' EQUITY    
Common Stock: $0.0001 par value; 100,000,000 shares authorized, 14,938,128 and 14,958,817 shares issued and outstanding as of March 31, 2025 and December 31, 2024, respectively 1,498 1,496
Treasury Stock: $0.0001 par value; 40,000 and 0 shares, respectively as of March 31, 2025 and December 31, 2024 (4) 0
Additional Paid-In Capital 10,761,663 10,784,754
Retained Earnings 1,172,833 1,231,588
Total Stockholders' Equity 13,981,369 13,625,724
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY 15,723,265 15,040,664
Series A Preferred Stock [Member]    
STOCKHOLDERS' EQUITY    
Preferred stock value 0 0
Series B Preferred Stock [Member]    
STOCKHOLDERS' EQUITY    
Preferred stock value $ 2,045,379 $ 1,607,886