XML 15 R6.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Condensed Consolidated Statement of Stockholders' Equity (Deficit) (Unaudited) - USD ($)
Total
Common Stock [Member]
Additional Paid-in Capital [Member]
Treasury Stock [Member]
Accumulated Deficit [Member]
Balance (in shares) at Dec. 31, 2022   7,101,395      
Balance at Dec. 31, 2022 $ (777,383) $ 71,014 $ 79,086,142 $ 0 $ (79,934,539)
Stock-based compensation 1,332,867 $ 0 1,332,867 0 0
Restricted stock activity (in shares)   85,166      
Restricted stock activity 0 $ 851 (851) 0 0
Common stock issuance (in shares)   275,961      
Common stock issuance 6,077,528 $ 2,760 6,074,768 0 0
Cost of common stock issuance (589,609) 0 (589,609) 0 0
Treasury shares issued in common stock issuance 39,481 0 0 39,481 0
Warrants 5,858,772 $ 3,130 5,855,642 0 0
Warrants (in shares)   313,000      
Warrant modification (382,769) $ 0 (382,769) 0 0
Fair value of warrants issued with common stock 1,848,179 0 1,848,179 0 0
Treasury shares issued for convertible note interest payment (238,886) $ 0 0 (238,886) 0
Stock issued for convertible note interest payment (in shares)   7,695      
Stock issued for convertible note interest payment 438,877 $ 77 199,914 238,886 0
Treasury shares withheld for employee taxes (in shares)   (1,527)      
Treasury shares withheld for employee taxes (39,496) $ (15) 0 (39,481) 0
Net Income (Loss) (18,340,999) $ 0 0 0 (18,340,999)
Balance (in shares) at Jun. 30, 2023   7,781,690      
Balance at Jun. 30, 2023 (4,773,438) $ 77,817 93,424,283 0 (98,275,538)
Balance (in shares) at Mar. 31, 2023   7,306,718      
Balance at Mar. 31, 2023 (5,723,550) $ 73,067 82,063,409 0 (87,860,026)
Stock-based compensation 725,049 725,049 0 0
Common stock issuance (in shares)   158,461      
Common stock issuance 4,205,191 $ 1,585 4,203,606 0 0
Cost of common stock issuance (550,609) (550,609) 0 0
Treasury shares issued in common stock issuance (in shares)   1,527      
Treasury shares issued in common stock issuance (138,871) $ 15 0 (138,886) 0
Warrants 5,858,772 $ 3,130 5,855,642 0 0
Warrants (in shares)   313,000      
Warrant modification (382,769) $ 0 (382,769) 0 0
Fair value of warrants issued with common stock 1,409,997 0 1,409,997 0 0
Treasury shares issued for convertible note interest payment (100,000) $ 0 0 (100,000) 0
Stock issued for convertible note interest payment (in shares)   3,511      
Stock issued for convertible note interest payment 338,879 $ 35 99,958 238,886 0
Treasury shares withheld for employee taxes (in shares)   (1,527)      
Treasury shares withheld for employee taxes (15) $ (15) 0 0 0
Net Income (Loss) (10,415,512) $ 0 0 0 (10,415,512)
Balance (in shares) at Jun. 30, 2023   7,781,690      
Balance at Jun. 30, 2023 (4,773,438) $ 77,817 93,424,283 0 (98,275,538)
Balance (in shares) at Dec. 31, 2023   9,454,233      
Balance at Dec. 31, 2023 (14,544,545) $ 94,542 124,451,067 (48,308) (139,041,846)
Stock-based compensation 1,312,179 $ 0 1,312,179 0 0
Restricted stock activity (in shares)   144,500      
Restricted stock activity 0 $ 1,445 (1,445) 0 0
Common stock issuance (in shares)   755,865      
Common stock issuance 13,345,726 $ 7,558 13,338,168 0 0
Cost of common stock issuance (1,296,610) 0 (1,296,610) 0 0
Issuance of warrants 2,146,722 $ 0 2,146,722 0 0
Stock issued for convertible note interest payment (in shares)   11,316      
Stock issued for convertible note interest payment 200,048 $ 113 199,935 0 0
Net Income (Loss) (39,042,992) $ 0 0 (39,042,992)
Balance (in shares) at Jun. 30, 2024   10,365,914      
Balance at Jun. 30, 2024 (37,879,472) $ 103,658 140,150,016 (48,308) (178,084,838)
Balance (in shares) at Mar. 31, 2024   9,616,084      
Balance at Mar. 31, 2024 (34,049,820) $ 96,160 125,441,413 (48,308) (159,539,085)
Stock-based compensation 641,554 $ 0 641,554 0 0
Common stock issuance (in shares)   744,843      
Common stock issuance 13,118,127 $ 7,448 13,110,679 0 0
Cost of common stock issuance (1,290,352) 0 (1,290,352) 0 0
Issuance of warrants 2,146,722   2,146,722 0 0
Warrants   $ 0      
Stock issued for convertible note interest payment (in shares)   4,987      
Stock issued for convertible note interest payment 100,050 $ 50 100,000 0 0
Net Income (Loss) (18,545,753) $ 0 0 0 (18,545,753)
Balance (in shares) at Jun. 30, 2024   10,365,914      
Balance at Jun. 30, 2024 $ (37,879,472) $ 103,658 $ 140,150,016 $ (48,308) $ (178,084,838)