XML 15 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Statements of Changes in Stockholders' Equity (Unaudited) - USD ($)
Preferred Stock [Member]
Series V Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2023 $ 2,563,938 $ 15,322 $ 162,263,634 $ (138,677,103) $ 26,165,791
Balance, shares at Dec. 31, 2023 14,567,829 15,320,281      
Issuance of common stock, net of offering cost / At-the-market offering $ 443 652,897 653,340
Issuance of common stock, net of offering cost / At-the-market offering, shares 443,727      
Stock-based compensation $ 790 1,887,010 1,887,800
Stock-based compensation, shares   791,213      
Net income (loss) (3,511,070) (3,511,070)
Balance at Sep. 30, 2024 $ 2,563,938 $ 16,555 164,803,541 (142,188,173) 25,195,861
Balance, shares at Sep. 30, 2024 14,567,829 16,555,221      
Balance at Jun. 30, 2024 $ 2,563,938 $ 15,895 163,681,450 (133,148,386) 33,112,897
Balance, shares at Jun. 30, 2024 14,567,829 15,895,027      
Issuance of common stock, net of offering cost / At-the-market offering $ 280 412,756 413,036
Issuance of common stock, net of offering cost / At-the-market offering, shares 279,896      
Stock-based compensation $ 380 709,335 709,715
Stock-based compensation, shares   380,298      
Net income (loss) (9,039,787) (9,039,787)
Balance at Sep. 30, 2024 $ 2,563,938 $ 16,555 164,803,541 (142,188,173) 25,195,861
Balance, shares at Sep. 30, 2024 14,567,829 16,555,221      
Balance at Dec. 31, 2024 $ 2,646,314 $ 18,718 171,283,199 (139,948,277) 33,999,954
Balance, shares at Dec. 31, 2024 15,033,231 [1] 18,717,743      
Issuance of common stock, net of offering cost / At-the-market offering $ 26,395 135,134,447 135,160,842
Issuance of common stock, net of offering cost / At-the-market offering, shares 26,394,414      
Issuance of warrants in connection with convertible note 6,367,316 6,367,316
Issuance of common stock upon exercise of warrants $ 815 (815)
Issuance of common stock upon exercise of warrants, shares   815,324      
Issuance of common stock upon exercise of options $ 746 (746)
Issuance of common stock upon exercise of options, shares   746,363     1,100,000
Stock-based compensation $ 180,688 $ 1,516 4,480,357 $ 4,662,561
Stock-based compensation, shares 1,020,834 1,516,025      
Shares repurchased   $ (652) (2,999,348)   (3,000,000)
Shares repurchased, shares   (652,020)      
Forfeiture of stock-based awards $ (67,731) $ (463) (743,705) (811,899)
Forfeiture of stock-based awards, shares (382,660) (462,660)      
Dividends declared $ (783,570) (2,392,351) (3,175,921)
Net income (loss) 52,201,644 52,201,644
Balance at Sep. 30, 2025 $ 1,975,701 $ 47,075 311,128,354 (87,746,633) 225,404,497
Balance, shares at Sep. 30, 2025 15,671,405 [1],[2] 47,075,189 [3],[4]      
Balance at Jun. 30, 2025 $ 2,818,271 $ 21,969 181,565,367 (153,335,442) 31,070,165
Balance, shares at Jun. 30, 2025 16,004,738 [2] 21,968,566      
Issuance of common stock, net of offering cost / At-the-market offering $ 24,522 131,057,234 131,081,756
Issuance of common stock, net of offering cost / At-the-market offering, shares 24,522,525      
Issuance of warrants in connection with convertible note 3,834,005 3,834,005
Issuance of common stock upon exercise of warrants $ 815 (815)
Issuance of common stock upon exercise of warrants, shares   815,324      
Issuance of common stock upon exercise of options $ 746 (746)
Issuance of common stock upon exercise of options, shares   746,363      
Stock-based compensation $ 8 555,515 555,523
Stock-based compensation, shares   7,764      
Shares repurchased $ (652) (2,999,348) (3,000,000)
Shares repurchased, shares   (652,020)      
Forfeiture of stock-based awards $ (59,000) $ (333) (490,507) (549,840)
Forfeiture of stock-based awards, shares (333,333) (333,333)      
Dividends declared $ (783,570) (2,392,351) (3,175,921)
Net income (loss) 65,588,809 65,588,809
Balance at Sep. 30, 2025 $ 1,975,701 $ 47,075 $ 311,128,354 $ (87,746,633) $ 225,404,497
Balance, shares at Sep. 30, 2025 15,671,405 [1],[2] 47,075,189 [3],[4]      
[1] Includes 322,580 restricted shares of Series V Preferred Stock held by employees that remain subject to forfeiture based on time-based and market cap target vesting conditions. See Note 6 – Stockholders’ Equity (Deficit) for further details.
[2] Includes 322,580 restricted shares of Series V Preferred Stock held by employees that remain subject to forfeiture based on time-based and market cap target vesting conditions. See Note 6 – Stockholders’ Equity (Deficit) for further details.
[3] Includes 565,080 restricted shares of Common Stock held by employees that remain subject to forfeiture based on time-based and market cap target vesting conditions. See Note 6 – Stockholders’ Equity (Deficit) for further details.
[4] Includes 565,080 restricted shares of Common Stock held by employees that remain subject to forfeiture based on time-based and market cap target vesting conditions. See Note 6 – Stockholders’ Equity (Deficit) for further details.