XML 53 R39.htm IDEA: XBRL DOCUMENT
v3.25.3

Earnings Per Share (Tables) | 6 Months Ended | 12 Months Ended
--- | --- | ---
Jun. 30, 2025 | Dec. 31, 2024
Earnings Per Share [Abstract] |  |
Schedule of Earning Per Shares, Basic and Diluted | Schedule of Earning Per Shares, Basic and Diluted
For The Three Months Ended June 30. |  | 2025 |  |  | 2024 |
Net (loss) income |  | $ | (930,715 | ) |  | $ | 941,527 |
Weighted average shares outstanding – basic |  |  | 2,826,468 |  |  |  | 2,771,550 |
Basic net (loss) income per share |  | $ | (0.33 | ) |  | $ | 0.34 |
Net (loss) income |  | $ | (930,715 | ) |  | $ | 941,527 |
Weighted average shares outstanding – diluted |  |  | 2,826,468 |  |  |  | 2,824,273 |
Diluted net (loss) income per share |  | $ | (0.33 | ) |  | $ | 0.33 |
For the Six Months Ended June 30, |  | 2025 |  |  | 2024 |
Net (loss) income |  | $ | (1,757,914 | ) |  | $ | 2,991,203 |
Weighted average shares outstanding – basic |  |  | 2,806,841 |  |  |  | 2,766,086 |
Basic net (loss) income per share |  | $ | (0.63 | ) |  | $ | 1.08 |
Net (loss) income |  | $ | (1,757,914 | ) |  | $ | 2,991,203 |
Weighted average shares outstanding – diluted |  |  | 2,806,841 |  |  |  | 2,818,809 |
Diluted net (loss) income per share |  | $ | (0.63 | ) |  | $ | 1.06 |
| Schedule of Earning Per Shares, Basic and Diluted
For year Ended December 31 |  | 2024 |  |  | 2023 |
Net loss |  | $ | (48,319,475 | ) |  | $ | (17,279,847 | )
Weighted average shares outstanding - basic |  |  | 2,772,867 |  |  |  | 2,128,728 |
Basic net loss per share |  | $ | (17.43 | ) |  | $ | (8.12 | )
Weighted average shares outstanding - diluted |  |  | 2,772,867 |  |  |  | 2,128,728 |
Diluted net loss per share |  | $ | (17.43 | ) |  | $ | (8.12 | )
Schedule of Weighted Average Shares Outstanding - Basic And Diluted | Schedule of Weighted Average Shares Outstanding - Basic And Diluted
|  | 2025 |  |  | 2024 |  |  | 2025 |  |  | 2024 |
Weighted Average Shares Calculation – Basic |  | Three Months Ended June 30, |  |  | Six Months Ended June 30, |
|  | 2025 |  |  | 2024 |  |  | 2025 |  |  | 2024 |
Weighed average shares |  |  | 2,826,468 |  |  |  | 2,771,550 |  |  |  | 2,806,841 |  |  |  | 2,766,086 |
|  | 2025 |  |  | 2024 |  |  | 2025 |  |  | 2024 |
Weighted Average Shares Calculation – Diluted |  | Three Months Ended June 30, |  |  | Six Months Ended June 30, |
|  | 2025 |  |  | 2024 |  |  | 2025 |  |  | 2024 |
Shares used in computation of basic (loss) income per share |  |  | 2,826,468 |  |  |  | 2,771,550 |  |  |  | 2,806,841 |  |  |  | 2,766,086 |
Shares to be issued to Abaca shareholders |  |  | - |  |  |  | 37,500 |  |  |  | - |  |  |  | 37,500 |
Restricted stock |  |  | - |  |  |  | 10,783 |  |  |  | - |  |  |  | 10,783 |
Conversion of preferred stock |  |  | - |  |  |  | 4,440 |  |  |  | - |  |  |  | 4,440 |
Total |  |  | 2,826,468 |  |  |  | 2,824,273 |  |  |  | 2,806,841 |  |  |  | 2,818,809 |
| Schedule of Weighted Average Shares Outstanding - Basic And Diluted
Weighted average shares calculation - basic |  | December 31, 2024 |  |  | December 31, 2023 |
Company public shares |  |  | 196,330 |  |  |  | 196,330 |
Company initial stockholders |  |  | 170,159 |  |  |  | 170,159 |
PCCU stockholders |  |  | 1,129,307 |  |  |  | 998,896 |
Issuance of Equity for Marketing Services |  |  | 3,939 |  |  |  | - |
Shares issued for Abaca acquisition |  |  | 396,790 |  |  |  | 157,762 |
Restricted stock units issued |  |  | 65,404 |  |  |  | 49,980 |
Conversion of Preferred stock |  |  | 810,938 |  |  |  | 555,601 |
Grand total |  |  | 2,772,867 |  |  |  | 2,128,728 |
Schedule of Share-based equity awards and Warrants Excluded from Computation of Earnings | Certain share-based equity awards and warrants were excluded from the computation of dilutive earnings per share because inclusion of these awards would have had an anti-dilutive effect. The following table reflects the awards that were excluded. Schedule of Share-based equity awards and Warrants Excluded from Computation of Earnings
|  | 2025 |  |  | 2024 |  |  | 2025 |  |  | 2024 |
|  | Three Months Ended June 30, |  |  | Six Months Ended June 30, |
|  | 2025 |  |  | 2024 |  |  | 2025 |  |  | 2024 |
Shares to be issued to Abaca shareholders |  |  | 37,500 |  |  |  | - |  |  |  | 37,500 |  |  |  | - |
Stock options |  |  | 160,841 |  |  |  | 114,204 |  |  |  | 160,841 |  |  |  | 114,204 |
Restricted stock |  |  | 1,448 |  |  |  | - |  |  |  | 1,448 |  |  |  | - |
Conversion of preferred stock |  |  | 4,440 |  |  |  | - |  |  |  | 4,440 |  |  |  | - |
Warrants |  |  | 639,329 |  |  |  | 639,329 |  |  |  | 639,329 |  |  |  | 639,329 |
Total |  |  | 843,558 |  |  |  | 753,533 |  |  |  | 843,558 |  |  |  | 753,533 |
| Certain share-based equity awards and warrants were excluded from the computation of dilutive earnings/ (loss) per share because inclusion of these awards would have had an anti-dilutive effect. The following table reflects the awards excluded. Schedule of Share-based equity awards and Warrants Excluded from Computation of Earnings
For year Ended December 31 |  | 2024 |  |  | 2023 |
Warrants |  |  | 601,829 |  |  |  | 639,329 |
Share based payments |  |  | 113,673 |  |  |  | 132,164 |
Shares to be issued to Abaca shareholders |  |  | 37,500 |  |  |  | 37,500 |
Conversion of preferred stock |  |  | 4,440 |  |  |  | 44,040 |
Grand total |  |  | 757,442 |  |  |  | 853,033 |

X
- References No definition available. + Details
Name: | us-gaap_EarningsPerShareAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of securities (including those issuable pursuant to contingent stock agreements) that could potentially dilute basic earnings per share (EPS) in the future that were not included in the computation of diluted EPS because to do so would increase EPS amounts or decrease loss per share amounts for the period presented, by antidilutive securities. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 260 -SubTopic 10 -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1 + Details
Name: | us-gaap_ScheduleOfAntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of an entity's basic and diluted earnings per share calculations, including a reconciliation of numerators and denominators of the basic and diluted per-share computations for income from continuing operations. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1 + Details
Name: | us-gaap_ScheduleOfEarningsPerShareBasicAndDilutedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the weighted average number of shares used in calculating basic net earnings per share (or unit) and diluted earnings per share (or unit). + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 260 -SubTopic 10 -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1 + Details
Name: | us-gaap_ScheduleOfWeightedAverageNumberOfSharesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration