XML 15 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Stockholders’ and Members’ Equity - USD ($)
Class 1 Preferred Units
Common Member Units
Additional Paid-in Capital
Accumulated Deficit
Accumulated Other Comprehensive Loss
Total Members’ Equity
Common Stock
Class A
Common Stock
Class C
Noncontrolling Interest
Total
Balance at Dec. 31, 2022 $ 78,241,267 $ 13,173,784 $ (101,183,390) $ (5,078,841) $ (93,088,447)        
Balance (in Shares) at Dec. 31, 2022 22,606 266,503                
Shares issued $ 21,004,132        
Shares issued (in Shares) 21,004                  
Deemed dividend to redemption value $ 53,219,200 (13,173,784) (40,045,416) (53,219,200)        
Foreign currency translation 218,908 218,908       $ 218,908
Net loss (5,160,561) (5,160,561)       (5,160,561)
Balance at Dec. 31, 2023 $ 152,464,599 (146,389,367) (4,859,933) $ (151,249,300) (151,249,300)
Balance (in Shares) at Dec. 31, 2023 43,610 266,503                
Shares issued $ 62,100,000  
Shares issued (in Shares) 62,100                  
Deemed dividend to redemption value $ 155,423,177 (155,423,177)   (155,423,177)
Recapitalization transaction $ (369,987,776) 226,722,424 123,108,261   $ 4,056 $ 2,599 20,156,904 369,994,244
Recapitalization transaction (in Shares) (105,710) (266,503)         40,560,433 25,994,400    
Foreign currency translation (943,445)   (604,709) (1,548,154)
Net loss (12,343,670)   (87,511) (12,431,181)
Noncontrolling interest acquired   426,409 426,409
Balance at Dec. 31, 2024 $ 226,722,424 $ (191,047,953) $ (5,803,378)   $ 4,056 $ 2,599 $ 19,891,093 $ 49,768,841
Balance (in Shares) at Dec. 31, 2024             40,560,433 25,994,400