XML 102 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Consolidated Statements of Changes in Stockholders' Equity - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2022 $ 3,160 $ 237,692 $ 9,218,501 $ 9,459,353
Balance, shares at Dec. 31, 2022 36,600,000      
Distributions     (62,065) (62,065)
Reverse Capitalization, Net of Transaction costs $ 509 1,689,512 1,690,021
Reverse Capitalization, Net of Transaction costs, shares 5,088,266      
Net Income Loss   1,976,433 1,976,433
Stock-Based Compensation      
Balance at Dec. 31, 2023 $ 3,669 1,927,204 11,132,870 13,063,743
Balance, shares at Dec. 31, 2023 36,688,266      
Net Income Loss   (2,479,661) (2,479,661)
Stock-Based Compensation 450,000 450,000
Balance at Dec. 31, 2024 $ 3,669 $ 2,377,204 $ 8,653,209 $ 11,034,082
Balance, shares at Dec. 31, 2024 36,688,266