XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Changes in Stockholders' Equity (Unaudited) - USD ($)
Common Stock [Member]
Common Class A [Member]
Common Stock [Member]
Preferred Stock [Member]
Series A Convertible Preferred Stock [Member]
Additional Paid-in Capital [Member]
Net Investment From Parent [Member]
Retained Earnings [Member]
Total
Balance – January 1, 2024 at Dec. 31, 2023       $ 8,988,122 $ 8,988,122
Balance, shares at Dec. 31, 2023            
Net loss       (1,297,170) (1,297,170)
Net transfer from parent       1,306,080 1,306,080
Balance – June 30, 2024 at Jun. 30, 2024       8,997,032 8,997,032
Balance, shares at Jun. 30, 2024            
Balance – January 1, 2024 at Mar. 31, 2024       8,981,866 8,981,866
Balance, shares at Mar. 31, 2024            
Net loss       (595,707) (595,707)
Net transfer from parent       610,873 610,873
Balance – June 30, 2024 at Jun. 30, 2024       8,997,032 8,997,032
Balance, shares at Jun. 30, 2024            
Balance – January 1, 2024 at Dec. 31, 2024 $ 9,816   $ 3,101,092 (730,907) 2,380,001
Balance, shares at Dec. 31, 2024 9,815,749          
Issuance of common stock for debt conversion $ 2,750   1,303,500   1,306,250
Issuance of common stock for debt conversion, shares 2,750,001            
Issuance of Series A convertible preferred stock     $ 3 3,127,901   3,127,904
Issuance of Series A convertible preferred stock, shares     3,250        
Net loss   (1,051,769) (1,051,769)
Balance – June 30, 2024 at Jun. 30, 2025 $ 12,566   $ 3 7,532,493 (1,782,676) 5,762,386
Balance, shares at Jun. 30, 2025 12,565,750   3,250        
Balance – January 1, 2024 at Mar. 31, 2025 $ 10,566   3,557,842 (1,443,317) 2,125,091
Balance, shares at Mar. 31, 2025 10,565,749          
Issuance of common stock for debt conversion $ 2,000   846,750   848,750
Issuance of common stock for debt conversion, shares 2,000,001            
Issuance of Series A convertible preferred stock     $ 3 3,127,901   3,127,904
Issuance of Series A convertible preferred stock, shares     3,250        
Net loss   (339,359) (339,359)
Balance – June 30, 2024 at Jun. 30, 2025 $ 12,566   $ 3 $ 7,532,493 $ (1,782,676) $ 5,762,386
Balance, shares at Jun. 30, 2025 12,565,750   3,250