XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Condensed Consolidated Statements of Changes in Stockholders' (Deficit) Equity (Unaudited) - USD ($)
Preferred Stock [Member]
Series A Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Treasury Shares [Member]
Parent [Member]
Noncontrolling Interest [Member]
Total
Balance at Dec. 31, 2022 $ 140 $ 315,528 $ 179,015,250 $ (190,562,994) $ (163,701) $ (11,395,777) $ (475,548) $ (11,871,325)
Balance, shares at Dec. 31, 2022 1,400,000 31,552,775            
Stock compensation expense $ 1,494 2,662,020 2,663,514 2,663,514
Stock compensation expense, shares   149,375            
Stock issued for noncontingent consideration payment $ 3,379 638,621 642,000 642,000
Stock issued for noncontingent consideration payment, shares   337,895            
Warrants issued for debt instruments 1,088,343 1,088,343 1,088,343
Series A Preferred Stock Dividend (776,563) (776,563) (776,563)
Distribution to non-controlling interest (36,000) (36,000)
Adjustment of membership interest in WorkSimpli (220,582) (220,582) (85,932) (306,514)
Net (loss) income (4,008,456) (4,008,456) 565,983 (3,442,473)
Balance at Mar. 31, 2023 $ 140 $ 320,401 183,183,652 (195,348,013) (163,701) (12,007,521) (31,497) (12,039,018)
Balance, shares at Mar. 31, 2023 1,400,000 32,040,045            
Balance at Dec. 31, 2022 $ 140 $ 315,528 179,015,250 (190,562,994) (163,701) (11,395,777) (475,548) (11,871,325)
Balance, shares at Dec. 31, 2022 1,400,000 31,552,775            
Distribution to non-controlling interest               (72,000)
Net (loss) income               (9,333,689)
Balance at Jun. 30, 2023 $ 140 $ 325,649 186,673,930 (202,857,575) (163,701) (16,021,557) 783,619 (15,237,938)
Balance, shares at Jun. 30, 2023 1,400,000 32,564,835            
Balance at Mar. 31, 2023 $ 140 $ 320,401 183,183,652 (195,348,013) (163,701) (12,007,521) (31,497) (12,039,018)
Balance, shares at Mar. 31, 2023 1,400,000 32,040,045            
Stock compensation expense $ 530 2,861,439 2,861,969 2,861,969
Stock compensation expense, shares   53,000            
Stock issued for noncontingent consideration payment $ 4,553 637,447 642,000 642,000
Stock issued for noncontingent consideration payment, shares   455,319            
Series A Preferred Stock Dividend (776,562) (776,562) (776,562)
Distribution to non-controlling interest   (36,000) (36,000)
Adjustment of membership interest in WorkSimpli (8,443) (8,443) 9,332 889
Net (loss) income (6,733,000) (6,733,000) 841,784 (5,891,216)
Cashless exercise of stock options $ 165 (165)
Cashless exercise of stock options, shares   16,471            
Balance at Jun. 30, 2023 $ 140 $ 325,649 186,673,930 (202,857,575) (163,701) (16,021,557) 783,619 (15,237,938)
Balance, shares at Jun. 30, 2023 1,400,000 32,564,835            
Balance at Dec. 31, 2023 $ 140 $ 383,586 217,550,583 (214,265,236) (163,701) 3,505,372 2,060,787 5,566,159
Balance, shares at Dec. 31, 2023 1,400,000 38,358,641            
Stock compensation expense $ 9,434 2,534,996 2,544,430 2,544,430
Stock compensation expense, shares   943,375            
Stock issued for noncontingent consideration payment $ 958 641,042 642,000 642,000
Stock issued for noncontingent consideration payment, shares   95,821            
Series A Preferred Stock Dividend (776,563) (776,563) (776,563)
Distribution to non-controlling interest (36,000) (36,000)
Net (loss) income (6,768,355) (6,768,355) 119,432 (6,648,923)
Cashless exercise of stock options $ 641 (641)
Cashless exercise of stock options, shares   64,113            
Exercise of stock options $ 13 7,800 7,813 7,813
Exercise of stock options, shares   1,250            
Cashless exercise of warrants $ 12,685 (12,685)
Cashless exercise of warrants, shares   1,268,476            
Balance at Mar. 31, 2024 $ 140 $ 407,317 220,721,095 (221,810,154) (163,701) (845,303) 2,144,219 1,298,916
Balance, shares at Mar. 31, 2024 1,400,000 40,731,676            
Balance at Dec. 31, 2023 $ 140 $ 383,586 217,550,583 (214,265,236) (163,701) 3,505,372 2,060,787 5,566,159
Balance, shares at Dec. 31, 2023 1,400,000 38,358,641            
Distribution to non-controlling interest               (72,000)
Net (loss) income               (13,485,957)
Exercise of stock options, shares   76,250            
Balance at Jun. 30, 2024 $ 140 $ 417,596 225,001,992 (229,462,356) (163,701) (4,206,329) 2,146,825 (2,059,504)
Balance, shares at Jun. 30, 2024 1,400,000 41,759,572            
Balance at Mar. 31, 2024 $ 140 $ 407,317 220,721,095 (221,810,154) (163,701) (845,303) 2,144,219 1,298,916
Balance, shares at Mar. 31, 2024 1,400,000 40,731,676            
Stock compensation expense $ 1,423 4,189,753 4,191,176 4,191,176
Stock compensation expense, shares   142,250            
Series A Preferred Stock Dividend (776,562) (776,562) (776,562)
Distribution to non-controlling interest (36,000) (36,000)
Net (loss) income (6,875,640) (6,875,640) 38,606 (6,837,034)
Cashless exercise of stock options $ 4,486 (4,486)
Cashless exercise of stock options, shares   448,664            
Exercise of stock options $ 750 99,250 100,000 100,000
Exercise of stock options, shares   75,000            
Cashless exercise of warrants $ 3,620 (3,620)
Cashless exercise of warrants, shares   361,982            
Balance at Jun. 30, 2024 $ 140 $ 417,596 $ 225,001,992 $ (229,462,356) $ (163,701) $ (4,206,329) $ 2,146,825 $ (2,059,504)
Balance, shares at Jun. 30, 2024 1,400,000 41,759,572