XML 15 R5.htm IDEA: XBRL DOCUMENT v3.23.1
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT) - USD ($)
Common Units
Common Stock
Common Class A
Common Stock
Common Class B
APIC
Accumulated equity (deficit)
Total
Balance, at beginning of period at Dec. 31, 2021 $ 4,294,241       $ (4,669,097) $ (374,856)
Balance, at beginning of period (in shares) at Dec. 31, 2021 34,182          
Issuance of Class A common shares, net of transaction costs   $ 2,800   $ 10,189,993   10,192,793
Conversion of Class B shares to Class A common stock (in shares)   2,800,000        
Conversion of Class B shares to Class A common stock $ (200)   $ 11,378 (11,178)    
Conversion of member units to Class B shares (in shares) (28,545)   11,378,000      
Redemption of common units (in shares) (5,637)          
Redemption of common units $ (4,294,041)     (2,905,959)   (7,200,000)
Distributions to members         (148,450) (148,450)
Net loss         (671,623) (671,623)
Balance, at end of period at Mar. 31, 2022   $ 2,800 $ 11,378 7,272,856 (5,489,170) 1,797,864
Balance, at end of period (in shares) at Mar. 31, 2022   2,800,000 11,378,000      
Balance, at beginning of period at Dec. 31, 2022   $ 3,253 $ 11,278 8,224,012 (3,643,261) 4,595,282
Balance, at beginning of period (in shares) at Dec. 31, 2022   3,252,764 11,278,000      
Stock-based compensation       94,538   94,538
Issuance of restricted stock (in shares)   236,754        
Issuance of restricted stock   $ 236   (236)    
Restricted stock forfeitures (in shares)   (400)        
Warrants exercised (in shares)   2,200        
Warrants exercised   $ 2   12,098   12,100
Net loss         (1,333,934) (1,333,934)
Balance, at end of period at Mar. 31, 2023   $ 3,491 $ 11,278 $ 8,330,412 $ (4,977,195) $ 3,367,986
Balance, at end of period (in shares) at Mar. 31, 2023   3,491,318 11,278,000