XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Statement of Stockholders’ Equity (Unaudited) - USD ($)
Preferred Stock
Series A Convertible
Common Stock
Class A
Common Stock
Class B
Additional Paid in Capital
Accumulated Deficit
Treasury Stock
Total
Balance at Dec. 31, 2023 $ 168 $ 121 $ 8,657,190 $ (5,558,315) $ (176,876) $ 2,922,288
Balance (in Shares) at Dec. 31, 2023 1,677,056 1,207,827        
Conversion from Class A to Class B common stock $ (17) $ 17
Conversion from Class A to Class B common stock (in Shares) (170,650) 170,650        
Stock based compensation 326,871 326,871
Net loss (1,386,904) (1,386,904)
Balance at Mar. 31, 2024 $ 151 $ 138 8,984,061 (6,945,219) (176,876) 1,862,255
Balance (in Shares) at Mar. 31, 2024 1,506,406 1,378,477        
Balance at Dec. 31, 2023 $ 168 $ 121 8,657,190 (5,558,315) (176,876) 2,922,288
Balance (in Shares) at Dec. 31, 2023 1,677,056 1,207,827        
Conversion from Class A to Class B common stock            
Net loss             (3,113,441)
Balance at Jun. 30, 2024 $ 151 $ 156 10,945,415 (8,671,756) (176,876) 2,097,090
Balance (in Shares) at Jun. 30, 2024 165 1,506,406 1,559,595        
Class B common stock subscription proceeds received, net             (194,434)
Balance at Dec. 31, 2023 $ 168 $ 121 8,657,190 (5,558,315) (176,876) 2,922,288
Balance (in Shares) at Dec. 31, 2023 1,677,056 1,207,827        
Balance at Dec. 31, 2024 $ 100 $ 906 14,791,922 (12,006,357)   2,786,571
Balance (in Shares) at Dec. 31, 2024 100 1,000,000 9,060,965        
Balance at Mar. 31, 2024 $ 151 $ 138 8,984,061 (6,945,219) (176,876) 1,862,255
Balance (in Shares) at Mar. 31, 2024 1,506,406 1,378,477        
Net loss (1,726,537) (1,726,537)
Balance at Jun. 30, 2024 $ 151 $ 156 10,945,415 (8,671,756) (176,876) 2,097,090
Balance (in Shares) at Jun. 30, 2024 165 1,506,406 1,559,595        
Series A Convertible Preferred stock issued 1,345,000 1,345,000
Series A Convertible Preferred stock issued (in Shares) 165            
Class B common stock subscription proceeds received, net $ 12 194,422 194,434
Class B common stock subscription proceeds received, net (in Shares)     124,318        
Class B Common stock issued for restricted stock awards $ 5 412,433 412,438
Class B Common stock issued for restricted stock awards (in Shares)     51,800        
Class B Common stock issued for purchase of intangible asset $ 1 9,499 9,500
Class B Common stock issued for purchase of intangible asset (in Shares)     5,000        
Balance at Dec. 31, 2024 $ 100 $ 906 14,791,922 (12,006,357)   2,786,571
Balance (in Shares) at Dec. 31, 2024 100 1,000,000 9,060,965        
Conversion from Class A to Class B common stock $ 152 35,043   35,195
Conversion from Class A to Class B common stock (in Shares) (100) 1,518,654        
Class B common stock for cash $ 283 3,118,587   3,118,870
Class B common stock for cash (in Shares) 2,833,543        
Stock based compensation 252,522   252,522
Dividend declared - Series A Convertible Preferred stock (35,195)   (35,195)
Net loss (1,624,218)   (1,624,218)
Balance at Mar. 31, 2025 $ 100 $ 1,341 18,198,074 (13,665,770)   4,533,745
Balance (in Shares) at Mar. 31, 2025 1,000,000 13,413,162        
Balance at Dec. 31, 2024 $ 100 $ 906 14,791,922 (12,006,357)   2,786,571
Balance (in Shares) at Dec. 31, 2024 100 1,000,000 9,060,965        
Conversion from Class A to Class B common stock             35,195
Net loss             (4,288,829)
Balance at Jun. 30, 2025 $ 100 $ 1,562 19,012,713 (16,330,381)   2,683,994
Balance (in Shares) at Jun. 30, 2025   1,000,000 15,624,395        
Class B common stock subscription proceeds received, net            
Balance at Mar. 31, 2025 $ 100 $ 1,341 18,198,074 (13,665,770)   4,533,745
Balance (in Shares) at Mar. 31, 2025 1,000,000 13,413,162        
Conversion from Class A to Class B common stock $ 216 (216)  
Conversion from Class A to Class B common stock (in Shares)     2,158,882        
Class B Common stock issued for cashless exercise of warrants $ 5 (5)  
Class B Common stock issued for cashless exercise of warrants (in Shares)     52,351        
Stock based compensation 814,860   814,860
Net loss (2,664,611)   (2,664,611)
Balance at Jun. 30, 2025 $ 100 $ 1,562 $ 19,012,713 $ (16,330,381)   $ 2,683,994
Balance (in Shares) at Jun. 30, 2025   1,000,000 15,624,395