XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Changes in Stockholders' Equity (Deficit) (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Receivables for Sale of Stock [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2023 $ 2,652 $ 17,778,498 $ (23,582,504) $ (5,801,354)
Balance, shares at Dec. 31, 2023 26,526,405        
Stock-based compensation 355,317 355,317
Net income (loss) (634,100) (634,100)
Issuance of restricted stock and stock options for accrued compensation 60,000 60,000
Balance at Mar. 31, 2024 $ 2,652 18,193,815 (24,216,604) (6,020,137)
Balance, shares at Mar. 31, 2024 26,526,405        
Balance at Dec. 31, 2023 $ 2,652 17,778,498 (23,582,504) (5,801,354)
Balance, shares at Dec. 31, 2023 26,526,405        
Net income (loss)         (320,977)
Balance at Jun. 30, 2024 $ 3,012 18,620,438 (75,000) (23,903,481) (5,355,031)
Balance, shares at Jun. 30, 2024 30,126,413        
Balance at Mar. 31, 2024 $ 2,652 18,193,815 (24,216,604) (6,020,137)
Balance, shares at Mar. 31, 2024 26,526,405        
Stock-based compensation 276,983 276,983
Net income (loss) 313,123 313,123
Sale of common stock, net of receivables of $75,000 $ 11 149,989 (75,000) 75,000
Sale of common stock, net of receivables, shares 112,500        
Shares issued for vesting of restricted stock $ 349 (349)
Shares issued for vesting of restricted stock, shares 3,487,500        
Reconciling shares due to forward stock split
Reconciling shares due to forward stock split, shares 8        
Balance at Jun. 30, 2024 $ 3,012 18,620,438 (75,000) (23,903,481) (5,355,031)
Balance, shares at Jun. 30, 2024 30,126,413        
Balance at Dec. 31, 2024 $ 3,310 30,190,827 (26,022,129) 4,172,008
Balance, shares at Dec. 31, 2024 33,103,860        
Stock-based compensation 421,454   421,454
Net income (loss) (1,528,867) (1,528,867)
Balance at Mar. 31, 2025 $ 3,310 30,612,281 (27,550,996) 3,064,595
Balance, shares at Mar. 31, 2025 33,103,860        
Balance at Dec. 31, 2024 $ 3,310 30,190,827 (26,022,129) 4,172,008
Balance, shares at Dec. 31, 2024 33,103,860        
Net income (loss)         (3,781,832)
Sale of common stock, net of receivables of $75,000 $ 66,000        
Shares issued for vesting of restricted stock, shares 103,186        
Balance at Jun. 30, 2025 $ 3,483 31,140,596 (29,803,961) 1,340,118
Balance, shares at Jun. 30, 2025 34,833,083        
Balance at Mar. 31, 2025 $ 3,310 30,612,281 (27,550,996) 3,064,595
Balance, shares at Mar. 31, 2025 33,103,860        
Stock-based compensation 462,488   462,488
Net income (loss) (2,252,965) (2,252,965)
Sale of common stock, net of receivables of $75,000 $ 10 65,990   66,000
Sale of common stock, net of receivables, shares 103,186        
Shares issued for vested restricted stock units $ 163 (163)  
Shares issued for vested restricted stock units, shares 1,626,037        
Balance at Jun. 30, 2025 $ 3,483 $ 31,140,596 $ (29,803,961) $ 1,340,118
Balance, shares at Jun. 30, 2025 34,833,083