XML 17 R6.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Condensed Consolidated Statements of Changes in Equity (Unaudited) - USD ($)
Common Stock [Member]
Common Class A [Member]
Common Stock [Member]
Common Class B [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Members Equity [Member]
Noncontrolling Interest [Member]
Total
Balance at Dec. 31, 2022 $ 27,764,453 $ (5,124,110) $ 468,665 $ 23,109,008
Balance, shares at Dec. 31, 2022 2,628,966 5,000,000          
Stock-based compensation 54,126 54,126
Net income (loss) (1,873,748) (94,193) (1,967,941)
Balance at Mar. 31, 2023 27,764,453 (6,997,858) 428,598 21,195,193
Balance, shares at Mar. 31, 2023 2,628,966 5,000,000          
Balance at Dec. 31, 2022 27,764,453 (5,124,110) 468,665 23,109,008
Balance, shares at Dec. 31, 2022 2,628,966 5,000,000          
Net income (loss)             1,425,333
Balance at Jun. 30, 2023 27,764,453 (3,534,999) 417,964 24,647,418
Balance, shares at Jun. 30, 2023 2,628,966 5,000,000          
Balance at Mar. 31, 2023 27,764,453 (6,997,858) 428,598 21,195,193
Balance, shares at Mar. 31, 2023 2,628,966 5,000,000          
Stock-based compensation 58,951 58,951
Net income (loss) 3,462,859 (69,585) 3,393,274
Balance at Jun. 30, 2023 27,764,453 (3,534,999) 417,964 24,647,418
Balance, shares at Jun. 30, 2023 2,628,966 5,000,000          
Balance at Dec. 31, 2023 49,405,779 (12,092,927) 7,250 37,320,102
Balance, shares at Dec. 31, 2023 4,295,632 5,000,000          
Stock-based compensation 3,669,998 142,810 3,812,808
Net income (loss) (7,215,425) (393,903) (7,609,328)
Balance at Mar. 31, 2024 53,075,777 (19,308,352) (243,843) 33,523,582
Balance, shares at Mar. 31, 2024 4,295,632 5,000,000          
Balance at Dec. 31, 2023 49,405,779 (12,092,927) 7,250 37,320,102
Balance, shares at Dec. 31, 2023 4,295,632 5,000,000          
Net income (loss)             (12,415,192)
Balance at Jun. 30, 2024 56,565,645 (23,582,793) (426,991) 32,555,861
Balance, shares at Jun. 30, 2024 4,295,632 5,000,000          
Balance at Mar. 31, 2024 53,075,777 (19,308,352) (243,843) 33,523,582
Balance, shares at Mar. 31, 2024 4,295,632 5,000,000          
Stock-based compensation 3,489,868 348,275 3,838,143
Net income (loss) (4,274,441) (531,423) (4,805,864)
Balance at Jun. 30, 2024 $ 56,565,645 $ (23,582,793) $ (426,991) $ 32,555,861
Balance, shares at Jun. 30, 2024 4,295,632 5,000,000