XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Changes in Stockholders' Equity (Deficit) (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, 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            
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            
Cashless exercise of stock options $ 641 (641)
Cashless exercise of options, shares   64,113            
Series A Preferred Stock Dividend (776,563) (776,563) (776,563)
Distribution to non-controlling interest (36,000) (36,000)
Net income (loss) (6,768,355) (6,768,355) 119,432 (6,648,923)
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 income (loss)               (13,485,957)
Stock issued for asset acquisition              
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            
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   448,664            
Cashless exercise of stock options $ 4,486 (4,486)
Cashless exercise of options, shares   361,982            
Series A Preferred Stock Dividend (776,562) (776,562) (776,562)
Distribution to non-controlling interest (36,000) (36,000)
Net income (loss) (6,875,640) (6,875,640) 38,606 (6,837,034)
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 Dec. 31, 2024 $ 140 $ 422,939 230,508,339 (236,253,218) (163,701) (5,485,501) 1,440,133 (4,045,368)
Balance, shares at Dec. 31, 2024 1,400,000 42,293,907            
Stock compensation expense $ 12,827 2,535,701 2,548,528 2,548,528
Stock compensation expense, shares   1,282,654            
Cashless exercise of warrants, shares   56,139            
Cashless exercise of stock options $ 561 (561)
Series A Preferred Stock Dividend (776,563) (776,563) (776,563)
Distribution to non-controlling interest (36,000) (36,000)
Net income (loss) 1,384,804 1,384,804 531,845 1,916,649
Balance at Mar. 31, 2025 $ 140 $ 436,327 233,043,479 (235,644,977) (163,701) (2,328,732) 1,935,978 (392,754)
Balance, shares at Mar. 31, 2025 1,400,000 43,632,700            
Balance at Dec. 31, 2024 $ 140 $ 422,939 230,508,339 (236,253,218) (163,701) (5,485,501) 1,440,133 (4,045,368)
Balance, shares at Dec. 31, 2024 1,400,000 42,293,907            
Cashless exercise of warrants   $ 390,115            
Distribution to non-controlling interest               (312,000)
Net income (loss)               346,850
Stock issued for asset acquisition               303,000
Balance at Jun. 30, 2025 $ 140 $ 451,412 236,426,008 (238,496,413) (163,701) (1,782,554) 2,164,934 382,380
Balance, shares at Jun. 30, 2025 1,400,000 45,141,226            
Balance at Mar. 31, 2025 $ 140 $ 436,327 233,043,479 (235,644,977) (163,701) (2,328,732) 1,935,978 (392,754)
Balance, shares at Mar. 31, 2025 1,400,000 43,632,700            
Stock compensation expense $ 3,463 2,091,151 2,094,614 2,094,614
Stock compensation expense, shares   346,250            
Cashless exercise of warrants $ 3,901 (3,901)
Cashless exercise of warrants, shares   390,115            
Cashless exercise of stock options $ 501 (501)
Cashless exercise of options, shares   50,119            
Series A Preferred Stock Dividend (776,562) (776,562) (776,562)
Distribution to non-controlling interest (276,119) (276,119)
Net income (loss) (2,074,874) (2,074,874) 505,075 (1,569,799)
Stock issued for debt conversion $ 6,720 993,280 1,000,000 1,000,000
Stock issued for debt conversion, shares   672,042            
Stock issued for asset acquisition $ 500 302,500 303,000 303,000
Stock issued for asset acquisition, shares   50,000            
Balance at Jun. 30, 2025 $ 140 $ 451,412 $ 236,426,008 $ (238,496,413) $ (163,701) $ (1,782,554) $ 2,164,934 $ 382,380
Balance, shares at Jun. 30, 2025 1,400,000 45,141,226