XML 34 R5.htm IDEA: XBRL DOCUMENT v3.24.2
CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2021 $ 100,546,596 $ (68,187,516) $ 32,359,080
Ending Balance, Shares at Dec. 31, 2021 1      
Contributions from parent 316,600 316,600
Issuance of common stock in Spin Out transaction $ 16,547 (16,547)
Issuance of common stock in Spin Out transaction, Shares 165,472,240      
Net loss (7,938,335) (7,938,335)
Stock based compensation      
Ending balance, value at Dec. 14, 2022 $ 16,547 100,846,649 (76,125,851) 24,737,345
Ending Balance, Shares at Dec. 14, 2022 165,472,241      
Contributions from parent      
Net loss       (81,662,591)
Stock based compensation      
Ending balance, value at Dec. 31, 2022 $ 16,547 51,345,640 (81,662,591) (30,300,404)
Ending Balance, Shares at Dec. 31, 2022 165,472,241      
Beginning balance, value at Dec. 15, 2022 $ 16,547 51,345,640 51,362,187
Ending Balance, Shares at Dec. 15, 2022 165,472,241      
Net loss (81,662,591) (81,662,591)
Ending balance, value at Dec. 31, 2022 $ 16,547 51,345,640 (81,662,591) (30,300,404)
Ending Balance, Shares at Dec. 31, 2022 165,472,241      
Contributions from parent      
Net loss (37,556,787) (37,556,787)
Common stock issued $ 8,336 15,829,737 15,838,073
Common stock issued, Shares 83,358,275      
Stock based compensation 4,781,279 4,781,279
Ending balance, value at Dec. 31, 2023 $ 24,883 $ 71,956,656 $ (119,219,378) $ (47,237,839)
Ending Balance, Shares at Dec. 31, 2023 248,830,516