XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Changes in Stockholders' Equity (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Net Investment From Parent [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2022   $ 15,505,661 $ 15,505,661
Balance, Shares at Dec. 31, 2022        
Net transfer from parent   2,068,726 2,068,726
Net loss   (2,440,952) (2,440,952)
Balance at Sep. 30, 2023   15,133,435 15,133,435
Balance, Shares at Sep. 30, 2023        
Balance at Jun. 30, 2023   15,486,920 15,486,920
Balance, Shares at Jun. 30, 2023        
Net transfer from parent   566,188 566,188
Net loss   (919,673) (919,673)
Balance at Sep. 30, 2023   15,133,435 15,133,435
Balance, Shares at Sep. 30, 2023        
Balance at Dec. 31, 2023 8,988,122 8,988,122
Balance, Shares at Dec. 31, 2023        
Issuance of common stock for Spin-Off and transfer of former parent investment to additional paid in capital $ 9,227 (1,369,097) 1,359,870
Issuance of common stock for Spin-Off, Shares 9,226,860        
Issuance of common stock for IPO $ 400 2,579,600 2,580,000
Issuance of common stock for IPO, Shares 400,000        
Exercise of warrants $ 189 1,890,589 1,890,778
Exercise of warrants, Shares 188,889        
Net transfer from parent   (6,572,433) (6,572,433)
Net loss (3,775,559) (180,119) (3,955,678)
Balance at Sep. 30, 2024 $ 9,816 3,101,092 (180,119) 2,930,789
Balance, Shares at Sep. 30, 2024 9,815,749        
Balance at Jun. 30, 2024 8,997,032 8,997,032
Balance, Shares at Jun. 30, 2024        
Issuance of common stock for Spin-Off and transfer of former parent investment to additional paid in capital $ 9,227 (1,369,097) 1,359,870
Issuance of common stock for Spin-Off, Shares 9,226,860        
Issuance of common stock for IPO $ 400 2,579,600 2,580,000
Issuance of common stock for IPO, Shares 400,000        
Exercise of warrants $ 189 1,890,589 1,890,778
Exercise of warrants, Shares 188,889        
Net transfer from parent (7,878,514) (7,878,514)
Net loss (2,478,388) (180,119) (2,658,507)
Balance at Sep. 30, 2024 $ 9,816 $ 3,101,092 $ (180,119) $ 2,930,789
Balance, Shares at Sep. 30, 2024 9,815,749