XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Statements of Stockholders' (Deficit) Equity (Unaudited) - USD ($)
Preferred Stock [Member]
Common Stock [Member]
Common Class A [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2023 $ 5,458 $ 105,919,674 $ (71,569,821) $ 34,355,311
Balance, shares at Dec. 31, 2023 1,101 2,728,169      
Stock compensation expense 576,647 576,647
Restricted stock units (net of tax) $ 8 (14,325) (14,317)
Restricted stock units (net of tax), shares   3,781      
Net income (loss) 2,049,676 2,049,676
Conversion of PIPE shares $ 79 866,170 (866,249)
Balance, shares (990) 39,600      
Balance at Mar. 31, 2024 $ 5,545 107,348,166 (70,386,394) 36,967,317
Balance, shares at Mar. 31, 2024 111 2,771,550      
Balance at Dec. 31, 2024 $ 278 108,467,253 (120,755,545) (12,288,014)
Balance, shares at Dec. 31, 2024 111 2,783,667      
Stock compensation expense 227,687 227,687
Restricted stock units (net of tax) 8,768 8,768
Restricted stock units (net of tax), shares   2,871      
Reclassification of Forward purchase receivable (4,584,221) (4,584,221)
Net income (loss) (313,627) (313,627)
Balance at Mar. 31, 2025 $ 278 $ 104,119,487 $ (121,069,172) $ (16,949,407)
Balance, shares at Mar. 31, 2025 111 2,786,538