XML 18 R5.htm IDEA: XBRL DOCUMENT v3.25.3
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY (unaudited) - USD ($)
Total
Member's Equity
Common Stock
Additional Paid-In Capital
Accumulated Earnings (Deficit)
Beginning balance at Dec. 31, 2023 $ 31,234,622 $ 31,234,622 $ 0 $ 0 $ 0
Beginning balance (in shares) at Dec. 31, 2023     0    
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Effect of corporate conversion on member's equity 0 (31,234,622) $ 1 30,999,999 234,622
Effect of corporate conversion on member's equity (in shares)     100    
Stock-based compensation, net of forfeitures (in shares)     36,363    
Stock-based compensation, net of forfeitures 148,639   $ 364 148,275  
Dividends declared on common shares (4,362,999)       (4,362,999)
Effect of corporate conversion on member's equity (in shares)     6,888,932    
Issuance of common stock in connection with the Spin-Off 69,365,177   $ 68,889 69,296,288  
Net transfers and distributions from (to) Former Parent 10,738,920     14,400,000 (3,661,080)
Net income 5,014,451       5,014,451
Ending balance at Sep. 30, 2024 112,138,810 0 $ 69,254 114,844,562 (2,775,006)
Ending balance (in shares) at Sep. 30, 2024     6,925,395    
Beginning balance at Jun. 30, 2024 48,910,710 0 $ 1 45,399,999 3,510,710
Beginning balance (in shares) at Jun. 30, 2024     100    
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Stock-based compensation, net of forfeitures (in shares)     36,363    
Stock-based compensation, net of forfeitures 148,639   $ 364 148,275  
Dividends declared on common shares (4,362,999)       (4,362,999)
Effect of corporate conversion on member's equity (in shares)     6,888,932    
Issuance of common stock in connection with the Spin-Off 69,365,177   $ 68,889 69,296,288  
Net transfers and distributions from (to) Former Parent (3,661,080)       (3,661,080)
Net income 1,738,363       1,738,363
Ending balance at Sep. 30, 2024 112,138,810 0 $ 69,254 114,844,562 (2,775,006)
Ending balance (in shares) at Sep. 30, 2024     6,925,395    
Beginning balance at Dec. 31, 2024 $ 114,137,747 0 $ 70,047 115,022,034 (954,334)
Beginning balance (in shares) at Dec. 31, 2024 7,004,676   7,004,676    
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Issuance of common stock, net of offering costs (in shares)     6,400,000    
Issuance of common stock, net of offering costs $ 71,277,217   $ 64,000 71,213,217  
Stock-based compensation, net of forfeitures (in shares)     16,310    
Stock-based compensation, net of forfeitures 762,994   $ 163 762,831  
Dividends declared on common shares (12,079,097)       (12,079,097)
Net income 10,512,710       10,512,710
Ending balance at Sep. 30, 2025 $ 184,611,571 0 $ 134,210 186,998,082 (2,520,721)
Ending balance (in shares) at Sep. 30, 2025 13,420,986   13,420,986    
Beginning balance at Jun. 30, 2025 $ 184,322,601 0 $ 134,212 186,737,773 (2,549,384)
Beginning balance (in shares) at Jun. 30, 2025     13,421,176    
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Stock-based compensation, net of forfeitures (in shares)     (190)    
Stock-based compensation, net of forfeitures 260,307   $ (2) 260,309  
Dividends declared on common shares (4,026,296)       (4,026,296)
Net income 4,054,959       4,054,959
Ending balance at Sep. 30, 2025 $ 184,611,571 $ 0 $ 134,210 $ 186,998,082 $ (2,520,721)
Ending balance (in shares) at Sep. 30, 2025 13,420,986   13,420,986