XML 14 R5.htm IDEA: XBRL DOCUMENT v3.22.2
Statements of Changes in Stockholders’ Equity (Deficit) (Unaudited) - USD ($)
Class F Partner Investor Units
Class F
Class W
Common Stock
Preferred Stock
Additional Paid-In Capital
Accumulated Deficit
Total
Balance at Dec. 31, 2020 $ 250,000 $ 10,000 $ (1,723,158) $ (1,463,158)
Balance (in Shares) at Dec. 31, 2020 950,000 100,000      
Equity-based compensation $ 1,565,000
Equity-based compensation (in Shares) 313,000      
Member units issued $ 200,000 200,000
Member units issued (in Shares) 40,000      
Net income (loss) (1,322,941) (1,322,941)
Balance at Mar. 31, 2021 $ 1,565,000 $ 250,000 $ 210,000 (3,046,099) (2,586,099)
Balance (in Shares) at Mar. 31, 2021 313,000 950,000 140,000      
Balance at Dec. 31, 2020 $ 250,000 $ 10,000 (1,723,158) (1,463,158)
Balance (in Shares) at Dec. 31, 2020 950,000 100,000      
Net income (loss)               (6,563,589)
Balance at Jun. 30, 2021 $ 1,565,000 $ 250,000 $ 2,019,601 (8,286,747) (6,017,146)
Balance (in Shares) at Jun. 30, 2021 313,000 950,000 191,792      
Balance at Mar. 31, 2021 $ 1,565,000 $ 250,000 $ 210,000 (3,046,099) (2,586,099)
Balance (in Shares) at Mar. 31, 2021 313,000 950,000 140,000      
Member units issued $ 1,809,601 1,809,601
Member units issued (in Shares) 51,792      
Net income (loss) (5,240,648) (5,240,648)
Balance at Jun. 30, 2021 $ 1,565,000 $ 250,000 $ 2,019,601 (8,286,747) (6,017,146)
Balance (in Shares) at Jun. 30, 2021 313,000 950,000 191,792      
Balance at Dec. 31, 2021 $ 12,200 17,681,141 (617,351) 17,075,990
Balance (in Shares) at Dec. 31, 2021 12,200,013      
Equity-based compensation $ 285 1,824,049 1,824,334
Equity-based compensation (in Shares) 285,184      
Net income (loss) (4,286,243) (4,286,243)
Balance at Mar. 31, 2022 $ 12,485 19,505,190 (4,903,594) 14,614,081
Balance (in Shares) at Mar. 31, 2022 12,485,197      
Balance at Dec. 31, 2021 $ 12,200 17,681,141 (617,351) 17,075,990
Balance (in Shares) at Dec. 31, 2021 12,200,013      
Net income (loss)               (8,845,133)
Balance at Jun. 30, 2022 $ 12,732 20,124,333 (9,462,484) 10,674,581
Balance (in Shares) at Jun. 30, 2022 12,732,257      
Balance at Mar. 31, 2022 $ 12,485 19,505,190 (4,903,594) 14,614,081
Balance (in Shares) at Mar. 31, 2022 12,485,197      
Equity-based compensation $ 247 619,143 619,390
Equity-based compensation (in Shares) 247,060      
Net income (loss) (4,558,890) (4,558,890)
Balance at Jun. 30, 2022 $ 12,732 $ 20,124,333 $ (9,462,484) $ 10,674,581
Balance (in Shares) at Jun. 30, 2022 12,732,257