XML 17 R5.htm IDEA: XBRL DOCUMENT v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY UNAUDITED - USD ($)
Total
Common Stock
Preferred Stock
Dividends Declared [Member]
Additional Paid-In Capital
Retained Earnings (Accumulated Deficit)
Balance, shares at Dec. 31, 2023   14,270,761        
Balance, amount at Dec. 31, 2023 $ 11,113,880 $ 1,427 $ 0 $ 0 $ 9,766,604 $ 1,345,849
Shares Issued for Purchase of Debt, shares   233,334        
Shares Issued for Purchase of Debt, amount 350,000 $ 23     349,977  
Net Income 153,756         153,756
Balance, shares at Mar. 31, 2024   14,504,095        
Balance, amount at Mar. 31, 2024 11,617,636 $ 1,450 $ 0 0 10,116,580 1,499,605
Shares Issued for Purchase of Debt, shares   460,000        
Shares Issued for Purchase of Debt, amount 690,000 $ 46     689,954  
Net Income (117,760)         (117,760)
Share Buyback, shares   (9,591)        
Share Buyback, amount (9,592) $ (1)     (9,591)  
Balance, shares at Jun. 30, 2024   14,954,504        
Balance, amount at Jun. 30, 2024 12,180,284 $ 1,495   0 10,796,943 1,381,845
Balance, shares at Dec. 31, 2024   14,958,817 1,607,886      
Balance, amount at Dec. 31, 2024 13,625,724 $ 1,496 $ 1,607,886   10,784,754 1,231,588
Shares Issued for Purchase of Debt, shares     381,243      
Shares Issued for Purchase of Debt, amount 381,243   $ 381,243      
Net Income (58,755)         (58,755)
Share Buyback, shares   (40,000)        
Share Buyback, amount (30,000) $ (4)     (29,996)  
Shares Issued for Services, shares     56,250      
Shares Issued for Services, amount 56,250   $ 56,250      
Stock Compensation - Warrants 6,907       6,907  
Preferred Stock - Stock Dividends, shares   19,311        
Preferred Stock - Stock Dividends, amount 0 $ 2     (2)  
Balance, shares at Mar. 31, 2025   14,938,128 2,045,379      
Balance, amount at Mar. 31, 2025 13,981,369 $ 1,494 $ 2,045,379 0 10,761,663 1,172,833
Balance, shares at Dec. 31, 2024   14,958,817 1,607,886      
Balance, amount at Dec. 31, 2024 13,625,724 $ 1,496 $ 1,607,886   10,784,754 1,231,588
Net Income (317,378)          
Balance, shares at Sep. 30, 2025   15,140,734 2,170,379      
Balance, amount at Sep. 30, 2025 14,063,765 $ 1,514 $ 2,170,379 (74,338) 11,052,000 914,210
Balance, shares at Mar. 31, 2025   14,938,128 2,045,379      
Balance, amount at Mar. 31, 2025 13,981,369 $ 1,494 $ 2,045,379 0 10,761,663 1,172,833
Net Income (49,528)         (49,528)
Share Buyback, shares   (40,000)        
Share Buyback, amount (30,000) $ (4)     (29,996)  
Shares Issued for Services, shares     62,500      
Shares Issued for Services, amount 62,500   $ 62,500      
Stock Compensation - Warrants 6,907       6,907  
Preferred Stock - Stock Dividends, shares   19,816        
Preferred Stock - Stock Dividends, amount 0 $ 2     (2)  
Dividends Declared (37,410)     (37,410)    
Balance, shares at Jun. 30, 2025   14,917,944 2,107,879      
Balance, amount at Jun. 30, 2025 13,933,838 $ 1,492 $ 2,107,879 (37,410) 10,738,572 1,123,305
Net Income (209,095)         (209,095)
Share Buyback, shares   (81,875)        
Share Buyback, amount (45,000) $ (8)     (44,992)  
Shares Issued for Services, shares     62,500      
Shares Issued for Services, amount 62,500   $ 62,500      
Stock Compensation - Warrants 6,905       6,905  
Preferred Stock - Stock Dividends, shares   12,641        
Preferred Stock - Stock Dividends, amount 0          
Dividends Declared (36,928)     (36,928)    
Shares Issued for Conversion of Notes Payable, shares   265,708        
Shares Issued for Conversion of Notes Payable, amount 301,545 $ 27     301,518  
Shares Issued for Private Sales of Restricted Common Stock, shares   26,316        
Shares Issued for Private Sales of Restricted Common Stock, amount 50,000 $ 3     49,997  
Balance, shares at Sep. 30, 2025   15,140,734 2,170,379      
Balance, amount at Sep. 30, 2025 $ 14,063,765 $ 1,514 $ 2,170,379 $ (74,338) $ 11,052,000 $ 914,210