XML 34 R20.htm IDEA: XBRL DOCUMENT
v3.25.3

Earnings Per Share | 6 Months Ended | 12 Months Ended
--- | --- | ---
Jun. 30, 2025 | Dec. 31, 2024
Earnings Per Share [Abstract] |  |
Earnings Per Share | Note 11 - Earnings Per Share Basic net income (loss) per common share is calculated by dividing the net income attributable to common stockholders by the weighted-average number of common shares outstanding during the period, without consideration for potentially dilutive securities. Diluted net income per share is computed by dividing the net income (attributable to common stockholders) by the weighted average number of common shares and potentially dilutive securities outstanding for the period. For the Company’s diluted income per share calculation, the Company uses the “if-converted method” method for preferred stock and convertible debt and the “treasury stock method” method for warrants and options. If the Company has a net loss, dilutive securities have been excluded from the computation of diluted net loss per share. 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 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 |
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 |
Excluded from the computation of income (loss) per share is the Series A Convertible Preferred Stock. The shareholders are entitled to receive dividends on shares of Series A Convertible Preferred Stock equal (on an as-if-converted-to-Common-Stock basis) to and in the same form as dividends actually paid on shares of the Common Stock when, as and if such dividends are paid on shares of the Common Stock. No other dividends shall be paid on shares of Series A Convertible Preferred Stock. | Note 14. Earnings Per Share Basic net income (loss) per common share is calculated by dividing the net income (loss) attributable to common stockholders by the weighted-average number of common shares outstanding during the period, without consideration for potentially dilutive securities. Diluted net income (loss) per share is computed by dividing the net income (loss) attributable to common stockholders by the weighted average number of common shares and potentially dilutive securities outstanding for the period. For the Company’s diluted earnings per share calculation, the Company uses the “if-converted” method for preferred stock and convertible debt and the “treasury stock” method for Warrants and Options. 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
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 |
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 |
The holders of Series A Convertible Preferred Stock shall be entitled to receive, and the Company shall pay, dividends on shares of Series A Convertible Preferred Stock equal (on an as-if-converted-to-Class-A-Common-Stock basis) to and in the same form as dividends actually paid on shares of the Class A Common Stock when, as and if such dividends are paid on shares of the Class A Common Stock. No other dividends shall be paid on shares of Series A Convertible Preferred Stock.

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 The entire disclosure for earnings per share. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/260/tableOfContent Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-2 Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-3 + Details
Name: | us-gaap_EarningsPerShareTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration