XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statement of Stockholders' Equity (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Parent [Member]
Noncontrolling Interest [Member]
Total
Balance $ 5,727 $ 98,796,357 $ (75,922,180) $ (5,603,888) $ 17,276,016 $ 0 $ 17,276,016
Balance (in shares) at Dec. 31, 2023 5,727,310            
Balance at Dec. 31, 2023 $ 5,727 98,796,357 (75,922,180) (5,603,888) 17,276,016 0 17,276,016
Common stock issued in settlement of RSUs (in shares) 110,028            
Common stock issued in settlement of RSUs $ 110 (110) 0 0 0 0 0
Tax withholdings paid related to stock-based compensation (in shares) 29,998            
Tax withholdings paid related to stock-based compensation $ (30) (30) 0 0 0 0 0
Stock-based compensation 0 193,321 0 0 193,321 0 193,321
Currency translation, net $ 0 0 0 (543,580) (543,580) 0 (543,580)
Balance (in shares) at Mar. 31, 2024 5,807,340            
Balance at Mar. 31, 2024 $ 5,807 98,989,598 (78,310,475) (6,147,468) 14,537,462 0 14,537,462
Tax withholdings paid related to stock-based compensation (in shares) (29,998)            
Tax withholdings paid related to stock-based compensation $ 30 30 0 0 0 0 0
Net Loss $ 0 0 (2,388,295) 0 (2,388,295) 0 (2,388,295)
Balance (in shares) at Dec. 31, 2023 5,727,310            
Balance at Dec. 31, 2023 $ 5,727 98,796,357 (75,922,180) (5,603,888) 17,276,016 0 17,276,016
Currency translation, net             (756,771)
Net loss             (4,499,995)
Net Loss attributable to noncontrolling interest             0
Balance (in shares) at Jun. 30, 2024 5,819,272            
Balance at Jun. 30, 2024 $ 5,819 99,051,263 (80,422,175) (6,360,659) 12,274,248 0 12,274,248
Net Loss             (4,499,995)
Balance $ 5,807 98,989,598 (78,310,475) (6,147,468) 14,537,462 0 14,537,462
Balance (in shares) at Mar. 31, 2024 5,807,340            
Balance at Mar. 31, 2024 $ 5,807 98,989,598 (78,310,475) (6,147,468) 14,537,462 0 14,537,462
Common stock issued in settlement of RSUs (in shares) 11,932            
Common stock issued in settlement of RSUs $ 12 (12) 0 0 0 0 0
Tax withholdings paid related to stock-based compensation (in shares) (0)            
Tax withholdings paid related to stock-based compensation $ 0 104,940 0 0 104,940 0 104,940
Stock-based compensation 0 166,617 0 0 166,617 0 166,617
Currency translation, net $ 0 0 0 (213,191) (213,191) 0 (213,191)
Net loss             (2,111,700)
Net Loss attributable to noncontrolling interest             0
Balance (in shares) at Jun. 30, 2024 5,819,272            
Balance at Jun. 30, 2024 $ 5,819 99,051,263 (80,422,175) (6,360,659) 12,274,248 0 12,274,248
Tax withholdings paid related to stock-based compensation (in shares) 0            
Tax withholdings paid related to stock-based compensation $ 0 (104,940) 0 0 (104,940) 0 (104,940)
Net Loss 0 0 (2,111,700) 0 (2,111,700) 0 (2,111,700)
Balance 5,819 99,051,263 (80,422,175) (6,360,659) 12,274,248 0 12,274,248
Balance $ 9,475 109,274,166 (86,267,438) (6,362,111) 16,654,092 0 16,654,092
Balance (in shares) at Dec. 31, 2024 9,475,443            
Balance at Dec. 31, 2024 $ 9,475 109,274,166 (86,267,438) (6,362,111) 16,654,092 0 16,654,092
Common stock issued in settlement of RSUs (in shares) 158,975            
Common stock issued in settlement of RSUs $ 159 (159)          
Tax withholdings paid related to stock-based compensation (in shares) (28,394)            
Tax withholdings paid related to stock-based compensation $ (28) (53,065)     (53,093)   (53,093)
Warrants issued in connection with Senior Promissory Notes 0 220,000 0 0 220,000 0 220,000
Stock-based compensation 0 241,245 0 0 241,245 0 241,245
Currency translation, net 0 0 0 348,346 348,346 0 348,346
Net loss 0 0 (2,351,392) 0 (2,351,392) 0 (2,351,392)
Capital contribution from noncontrolling interest 0 0 0 0 0 13,788 13,788
Net Loss attributable to noncontrolling interest $ 0 0 0 0 0 (6,950) (6,950)
Balance (in shares) at Mar. 31, 2025 9,606,024            
Balance at Mar. 31, 2025 $ 9,606 109,682,187 (88,618,830) (6,013,765) 15,059,198 6,838 15,066,036
Tax withholdings paid related to stock-based compensation (in shares) 28,394            
Tax withholdings paid related to stock-based compensation $ 28 53,065     53,093   53,093
Balance (in shares) at Dec. 31, 2024 9,475,443            
Balance at Dec. 31, 2024 $ 9,475 109,274,166 (86,267,438) (6,362,111) 16,654,092 0 16,654,092
Currency translation, net             1,142,775
Net loss             (4,503,277)
Net Loss attributable to noncontrolling interest             (15,851)
Balance (in shares) at Jun. 30, 2025 9,614,043            
Balance at Jun. 30, 2025 $ 9,614 109,912,732 (90,770,715) (5,218,427) 13,933,204 (2,972) 13,930,232
Net Loss             (4,519,128)
Balance $ 9,606 109,682,187 (88,618,830) (6,013,765) 15,059,198 6,838 15,066,036
Balance (in shares) at Mar. 31, 2025 9,606,024            
Balance at Mar. 31, 2025 $ 9,606 109,682,187 (88,618,830) (6,013,765) 15,059,198 6,838 15,066,036
Common stock issued in settlement of RSUs (in shares) 8,019            
Common stock issued in settlement of RSUs $ 8 (8)          
Stock-based compensation 0 230,553 0 0 230,553 0 230,553
Currency translation, net 0 0 0 795,338 795,338 (909) 794,429
Net loss 0 0 (2,151,885) 0 (2,151,885) 0 (2,151,885)
Net Loss attributable to noncontrolling interest $ 0 0 0 0 0 (8,901) (8,901)
Balance (in shares) at Jun. 30, 2025 9,614,043            
Balance at Jun. 30, 2025 $ 9,614 109,912,732 (90,770,715) (5,218,427) 13,933,204 (2,972) 13,930,232
Net Loss             (2,160,786)
Balance $ 9,614 $ 109,912,732 $ (90,770,715) $ (5,218,427) $ 13,933,204 $ (2,972) $ 13,930,232