v3.25.1
Consolidated Statements of Changes in Stockholders’ Equity (Deficit) - USD ($)
Preferred Stock
Series A
Preferred Stock
Series X
Common Stock
Additional Paid-in Capital
Accumulated Deficit
Total Stockholders’ Equity (Deficit)
Noncontrolling Interest In Subsidiaries
Total
Balance at Dec. 31, 2022 $ 600 $ 1,410,724 $ (4,289,319) $ (2,877,995) $ (2,877,995)
Balance (in Shares) at Dec. 31, 2022 2,000 6,000,000          
Net loss         (7,818,437) (7,818,437) (5,326) (7,823,763)
Issuance of common stock in public offering, net of issuance costs of $640,000     $ 100 4,359,900   4,360,000   4,360,000
Issuance of common stock in public offering, net of issuance costs of $640,000 (in Shares)     1,000,000          
Reclass deferred offering costs to APIC upon the initial public offering     $ 140 (2,544,599)   (2,544,459)   (2,544,459)
Reclass deferred offering costs to APIC upon the initial public offering (in Shares)     1,393,618          
Issuance of series A preferred stock       3,446,468   3,446,468   3,446,468
Issuance of series A preferred stock (in Shares) 3,436              
Conversion of series A preferred stock into common stock upon public offering     $ 98 (98)    
Conversion of series A preferred stock into common stock upon public offering (in Shares) (3,436)   981,676          
Issuance of common stock related to debt and related party debt maturity and the extinguishment of related derivative liabilities     $ 10 935,149   935,159   935,159
Issuance of common stock related to debt and related party debt maturity and the extinguishment of related derivative liabilities (in Shares)     101,566          
Issuance of common stock for six real-estate brokerage acquisitions     $ 275 5,485,830   5,486,105 3,862,402 9,348,507
Issuance of common stock for six real-estate brokerage acquisitions (in Shares)     2,750,114          
Stock-based compensation       5,100,474   5,100,474   5,100,474
Common stock issued for services rendered and vesting of restricted stock units, net of shares withheld for taxes     $ 118 (177,448)   (177,330)   (177,330)
Common stock issued for services rendered and vesting of restricted stock units, net of shares withheld for taxes (in Shares)     1,179,506          
Balance at Dec. 31, 2023 $ 1,341 18,016,400 (12,107,756) 5,909,985 3,857,076 9,767,061
Balance (in Shares) at Dec. 31, 2023 2,000 13,406,480          
Net loss         (14,447,563) (14,447,563) 97,567 (14,349,996)
Issuance of common stock for acquisitions     $ 281 3,448,670 3,448,951 152,321 3,601,272
Issuance of common stock for acquisitions (in Shares)     2,812,382          
Issuance of common stock for Non-Controlling interest   $ 38 377,447 377,485 377,485
Issuance of common stock for Non-Controlling interest (in Shares)     379,428          
Equity awards issued with debt issuance     $ 108 1,076,661 1,076,769 1,076,769
Equity awards issued with debt issuance (in Shares)     1,081,030          
Stock-based compensation     $ 150 4,730,205 4,730,355 4,730,355
Stock-based compensation (in Shares)     1,495,769          
Proceeds from new investors and S-3     $ 266 1,474,165 1,474,431 1,474,431
Proceeds from new investors and S-3 (in Shares)     2,659,653          
Issuance of common stock for equity awards, net of shares withheld for taxes     $ 1 (1,959)   (1,958) (1,958)
Issuance of common stock for equity awards, net of shares withheld for taxes (in Shares)     12,772          
Balance at Dec. 31, 2024 $ 2,185 $ 29,121,589 $ (26,555,319) $ 2,568,455 $ 4,106,964 $ 6,675,419
Balance (in Shares) at Dec. 31, 2024 2,000 21,847,514