XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.3
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 $ 383,585 $ 217,550,583 $ (215,335,665) $ (163,701) $ 2,434,942 $ 1,754,107 $ 4,189,049
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 stock options, shares   64,113            
Series A Preferred Stock Dividend (776,563) (776,563) (776,563)
Distribution to non-controlling interest (302,817) (302,817)
Net (loss) income (4,135,750) (4,135,750) 224,788 (3,910,962)
Balance at Mar. 31, 2024 $ 140 $ 407,316 220,721,095 (220,247,978) (163,701) 716,872 1,676,078 2,392,950
Balance, shares at Mar. 31, 2024 1,400,000 40,731,676            
Balance at Dec. 31, 2023 $ 140 $ 383,585 217,550,583 (215,335,665) (163,701) 2,434,942 1,754,107 4,189,049
Balance, shares at Dec. 31, 2023 1,400,000 38,358,641            
Distribution to non-controlling interest               (603,000)
Net (loss) income               (16,233,314)
Balance at Sep. 30, 2024 $ 140 $ 419,096 227,394,726 (234,135,704) (163,701) (6,485,443) 1,388,096 (5,097,347)
Balance, shares at Sep. 30, 2024 1,400,000 41,909,572            
Balance at Dec. 31, 2023 $ 140 $ 383,585 217,550,583 (215,335,665) (163,701) 2,434,942 1,754,107 4,189,049
Balance, shares at Dec. 31, 2023 1,400,000 38,358,641            
Net (loss) income               (20,860,141)
Balance at Dec. 31, 2024 $ 140 $ 422,939 230,508,339 (239,850,931) (163,701) (9,083,214) 1,529,094 (7,554,120)
Balance, shares at Dec. 31, 2024 1,400,000 42,293,907            
Balance at Mar. 31, 2024 $ 140 $ 407,316 220,721,095 (220,247,978) (163,701) 716,872 1,676,078 2,392,950
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   361,982            
Cashless exercise of stock options $ 4,487 (4,487)
Cashless exercise of stock options, shares   448,664            
Series A Preferred Stock Dividend (776,562) (776,562) (776,562)
Distribution to non-controlling interest (264,231) (264,231)
Net (loss) income (7,676,679) (7,676,679) 141,721 (7,534,958)
Balance at Jun. 30, 2024 $ 140 $ 417,596 225,001,991 (228,701,219) (163,701) (3,445,193) 1,553,568 (1,891,625)
Balance, shares at Jun. 30, 2024 1,400,000 41,759,572            
Stock compensation expense $ 1,500 2,392,735 2,394,235 2,394,235
Stock compensation expense, shares   150,000            
Series A Preferred Stock Dividend (776,563) (776,563) (776,563)
Distribution to non-controlling interest (36,000) (36,000)
Net (loss) income (4,657,922) (4,657,922) (129,472) (4,787,394)
Balance at Sep. 30, 2024 $ 140 $ 419,096 227,394,726 (234,135,704) (163,701) (6,485,443) 1,388,096 (5,097,347)
Balance, shares at Sep. 30, 2024 1,400,000 41,909,572            
Balance at Dec. 31, 2024 $ 140 $ 422,939 230,508,339 (239,850,931) (163,701) (9,083,214) 1,529,094 (7,554,120)
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 (loss) income (183,778) (183,778) 531,845 348,067
Balance at Mar. 31, 2025 $ 140 $ 436,327 233,043,479 (240,811,272) (163,701) (7,495,027) 2,024,939 (5,470,088)
Balance, shares at Mar. 31, 2025 1,400,000 43,632,700            
Balance at Dec. 31, 2024 $ 140 $ 422,939 230,508,339 (239,850,931) (163,701) (9,083,214) 1,529,094 (7,554,120)
Balance, shares at Dec. 31, 2024 1,400,000 42,293,907            
Net (loss) income               (766,522)
Balance at Jun. 30, 2025 $ 140 $ 451,412 236,426,008 (243,207,498) (163,701) (6,493,639) 2,253,895 (4,239,744)
Balance, shares at Jun. 30, 2025 1,400,000 45,141,226            
Balance at Dec. 31, 2024 $ 140 $ 422,939 230,508,339 (239,850,931) (163,701) (9,083,214) 1,529,094 (7,554,120)
Balance, shares at Dec. 31, 2024 1,400,000 42,293,907            
Exercise of stock options, shares   1,250            
Distribution to non-controlling interest               (762,000)
Net (loss) income               (4,323,177)
Balance at Sep. 30, 2025 $ 140 $ 466,864 248,801,209 (247,790,178) (163,701) 1,314,334 2,053,818 3,368,152
Balance, shares at Sep. 30, 2025 1,400,000 46,686,350            
Balance at Mar. 31, 2025 $ 140 $ 436,327 233,043,479 (240,811,272) (163,701) (7,495,027) 2,024,939 (5,470,088)
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 stock 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 (loss) income (1,619,664) (1,619,664) 505,075 (1,114,589)
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 (243,207,498) (163,701) (6,493,639) 2,253,895 (4,239,744)
Balance, shares at Jun. 30, 2025 1,400,000 45,141,226            
Stock compensation expense $ 6,556 3,191,480 3,198,036 3,198,036
Stock compensation expense, shares   655,611            
Exercise of stock options $ 13 5,937 5,950 5,950
Exercise of stock options, shares   1,250            
Cashless exercise of stock options $ 253 (253)
Cashless exercise of stock options, shares   25,273            
Series A Preferred Stock Dividend (776,563) (776,563) (776,563)
Distribution to non-controlling interest (449,539) (449,539)
Net (loss) income (3,806,117) (3,806,117) 249,462 (3,556,655)
Exercise of warrants $ 1,000 463,950 464,950 464,950
Exercise of warrants, shares   100,000            
Sale of common stock under ATM, net $ 7,630 8,714,087 8,721,717 8,721,717
Sale of common stock under ATM, net, shares   762,990            
Balance at Sep. 30, 2025 $ 140 $ 466,864 $ 248,801,209 $ (247,790,178) $ (163,701) $ 1,314,334 $ 2,053,818 $ 3,368,152
Balance, shares at Sep. 30, 2025 1,400,000 46,686,350