XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statement of Stockholders' Equity (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2023 $ 4,114 $ 30,841,630 $ (21,095,023) $ 9,750,721
Balance, shares at Dec. 31, 2023 4,113,621      
Stock compensation - stock options 584,918 584,918
Stock compensation - restricted shares $ 117 600,295 600,412
Stock compensation - restricted shares, shares 117,185      
Net income (loss) (492,514) (492,514)
Balance at Sep. 30, 2024 $ 4,231 32,026,843 (21,587,537) 10,443,537
Balance, shares at Sep. 30, 2024 4,230,806      
Balance at Jun. 30, 2024 $ 4,231 31,536,818 (21,194,687) 10,346,362
Balance, shares at Jun. 30, 2024 4,230,806      
Stock compensation - stock options 354,006 354,006
Stock compensation - restricted shares 136,019 136,019
Stock compensation - restricted shares, shares (0)      
Net income (loss) (392,850) (392,850)
Balance at Sep. 30, 2024 $ 4,231 32,026,843 (21,587,537) 10,443,537
Balance, shares at Sep. 30, 2024 4,230,806      
Balance at Dec. 31, 2024 $ 4,250 32,268,743 (21,641,238) 10,631,755
Balance, shares at Dec. 31, 2024 4,249,735      
Stock compensation - stock options 387,914 387,914
Stock compensation - restricted shares $ 54 480,709 480,763
Stock compensation - restricted shares, shares 53,529      
Net income (loss) (1,664,920) (1,664,920)
Equity issue, net of issuance costs of $175,781 $ 146 1,621,179 1,621,325
Equity issue, net of issuance costs of $171,945, shares 145,938      
Stock option exercise $ 20 (20,205) (20,185)
Stock option exercise, shares 20,380      
Warrant exercise $ 9 (21) (12)
Warrant exercise, shares 9,541      
Balance at Sep. 30, 2025 $ 4,479 34,738,319 (23,306,158) 11,436,640
Balance, shares at Sep. 30, 2025 4,479,123      
Balance at Jun. 30, 2025 $ 4,473 34,495,592 (22,936,393) 11,563,672
Balance, shares at Jun. 30, 2025 4,473,130      
Stock compensation - stock options 9,862 9,862
Stock compensation - restricted shares 156,558 156,558
Stock compensation - restricted shares, shares (0)      
Net income (loss) (369,765) (369,765)
Equity issue, net of issuance costs of $175,781 $ 6 76,307 76,313
Equity issue, net of issuance costs of $171,945, shares 5,993      
Balance at Sep. 30, 2025 $ 4,479 $ 34,738,319 $ (23,306,158) $ 11,436,640
Balance, shares at Sep. 30, 2025 4,479,123