XML 72 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Changes in Stockholders' Equity (Unaudited) - USD ($)
Preferred Stock [Member]
Series A Preferred Stock [Member]
Preferred Stock [Member]
Series B Preferred Stock [Member]
Preferred Stock [Member]
Series C Preferred Stock [Member]
Preferred Stock [Member]
Series X Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Noncontrolling Interest [Member]
Total
Balance at Dec. 31, 2022 $ 6 $ 20,482,666 $ (19,719,536) $ (420,269) $ 342,867
Balance, shares at Dec. 31, 2022 626,247        
Common stock issued for services 63,486 63,486
Common stock issued for services, shares         14,362        
Disposition of assets, related party 492,030 420,269 912,299
Warrants exercised for cash $ 1 6 7
Warrants exercised for cash, shares         40,116        
Options expense 14,434 14,434
Net income (loss) (677,953) (677,953)
Balance at Mar. 31, 2023 $ 7 20,560,592 (19,905,459) 655,140
Balance, shares at Mar. 31, 2023 680,725        
Balance at Dec. 31, 2022 $ 6 20,482,666 (19,719,536) (420,269) 342,867
Balance, shares at Dec. 31, 2022 626,247        
Net income (loss)                 (6,177,945)
Balance at Sep. 30, 2023 $ 8 33,089,652 (21,529,975) 11,559,685
Balance, shares at Sep. 30, 2023 15,759 818,961        
Balance at Mar. 31, 2023 $ 7 20,560,592 (19,905,459) 655,140
Balance, shares at Mar. 31, 2023 680,725        
Common stock issued for services 15,813 15,813
Warrants exercised for cash 1,615 1,615
Warrants exercised for cash, shares         1,795        
Options expense 7,783 7,783
Net income (loss) (1,974,878) (1,974,878)
Balance at Jun. 30, 2023 $ 7 20,585,803 (21,880,337) (1,294,527)
Balance, shares at Jun. 30, 2023 682,520        
Options expense 3,761 3,761
Net income (loss) (3,525,114) (3,525,114)
Disposition of assets 3,875,476 3,875,476
Issuance of shares pursuant to Merger $ 1 12,500,088 12,500,089
Issuance of shares pursuant to Merger, shares 15,759       136,441        
Balance at Sep. 30, 2023 $ 8 33,089,652 (21,529,975) 11,559,685
Balance, shares at Sep. 30, 2023 15,759 818,961        
Balance at Dec. 31, 2023 $ 9 33,788,284 (33,245,940) 542,353
Balance, shares at Dec. 31, 2023 15,759 290 905,008        
Common stock issued for services $ 5 4,450,914 4,450,919
Common stock issued for services, shares         470,482        
Warrants exercised for cash 16,567 16,567
Warrants exercised for cash, shares         28,487        
Options expense 24,266 24,266
Net income (loss) 21,246,033 21,246,033
Cash dividends paid ($1.50 per share) (12,671,072) (12,671,072)
Options exercised for cash 9,840 9,840
Options exercised for cash, shares         2,371        
Balance at Mar. 31, 2024 $ 14 38,289,871 (24,670,979) 13,618,906
Balance, shares at Mar. 31, 2024 15,759 290 1,406,348        
Balance at Dec. 31, 2023 $ 9 33,788,284 (33,245,940) 542,353
Balance, shares at Dec. 31, 2023 15,759 290 905,008        
Net income (loss)                 16,228,530
Balance at Sep. 30, 2024 $ 86 117,008,196 (31,876,241) 85,132,041
Balance, shares at Sep. 30, 2024 15,759 8,605,366        
Balance at Mar. 31, 2024 $ 14 38,289,871 (24,670,979) 13,618,906
Balance, shares at Mar. 31, 2024 15,759 290 1,406,348        
Options expense 444 444
Net income (loss) (1,833,902) (1,833,902)
Balance at Jun. 30, 2024 $ 14 38,290,315 (26,504,881) 11,785,448
Balance, shares at Jun. 30, 2024 15,759 290 1,406,348        
Options expense 437 437
Net income (loss) (3,183,601) (3,183,601)
Issuance of shares pursuant to Merger $ 68 $ 3 78,646,113 78,646,184
Issuance of shares pursuant to Merger, shares       6,826,753 291,536        
Cash dividends paid ($1.50 per share) (2,187,759) (2,187,759)
Conversion of Series C preferred stock into common stock $ 1 (1)
Conversion of Series C preferred stock into common stock, shares     (290)   52,158        
Conversion of Series X preferred stock into common stock (68) $ 68
Conversion of Series X preferred stock into common stock, shares       (6,826,753)          
Conversion of Series X preferred stock into common stock, shares         6,826,753        
Warrants issued with convertible note 71,332 71,332
Warrants exercised for shares
Warrants exercised for stock, shares         28,571        
Balance at Sep. 30, 2024 $ 86 $ 117,008,196 $ (31,876,241) $ 85,132,041
Balance, shares at Sep. 30, 2024 15,759 8,605,366