XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Statements of Changes In Stockholders' Equity (Deficit) (Unaudited) - USD ($)
Common Stock [Member]
Preferred Stock [Member]
Series A-1 Preferred Stock [Member]
Preferred Stock [Member]
Series B Preferred Stock [Member]
Additional Paid-in Capital [Member]
Treasury Stock, Common [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2023 $ 47,729 $ 120 $ 208 $ 78,438,630 $ (29,000) $ (87,857,456) $ (9,399,769)
Balance, shares at Dec. 31, 2023 238,645 601 1,040        
Net Income (Loss) 12,350,356 12,350,356
Domestication equity adjustment - Note 1 (47,704) (119) (207) 48,030
Stock-based compensation expense   42,152 42,152
Shares issued for vested restricted stock 108,000 108,000
Shares issued for vested restricted stock, shares 6,250            
Issuance of common stock for exercise of warrants $ 2 159,998 160,000
Issuance of common stock for exercise of warrants, shares 22,222            
Warrant settlement agreement - Note 8 (900,000) (900,000)
Issuance of common stock for exchange of warrants $ 1 210,893 (6,503) 204,391
Issuance of common stock for exchange of warrants, shares 13,017            
Warrant exchange agreement - deemed dividend - Note 8 44,619 (44,619)
Warrant exchange agreement, issuance of pre-funded warrants - Note 8 287,150 287,150
Balance at Mar. 31, 2024 $ 28 $ 1 $ 1 78,439,472 (29,000) (75,558,222) 2,852,280
Balance, shares at Mar. 31, 2024 280,134 601 1,040        
Balance at Dec. 31, 2024 $ 41 $ 1 $ 1 79,920,785 (29,000) (77,808,959) 2,082,869
Balance, shares at Dec. 31, 2024 407,295 601 1,040        
Net Income (Loss) (974,901) (974,901)
Stock-based compensation expense 69,460 69,460
Issuance of common stock for exchange of warrants $ 3 3
Issuance of common stock for exchange of warrants, shares 25,000            
Shares sold for cash $ 14 907,171 907,185
Shares sold for cash, shares 142,960            
Balance at Mar. 31, 2025 $ 58 $ 1 $ 1 $ 80,897,416 $ (29,000) $ (78,783,860) $ 2,084,616
Balance, shares at Mar. 31, 2025 575,255 601 1,040