XML 15 R5.htm IDEA: XBRL DOCUMENT v3.23.3
Condensed Consolidated Statement of Changes in Stockholders' Equity (Deficiency) (Unaudited) - USD ($)
Members Equity Deficiency [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
Preferred Stock [Member]
Series B Preferred Stock [Member]
Preferred Stock [Member]
Series C Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2021 $ (2,038,379) $ (2,038,379)
Balance, shares at Dec. 31, 2021        
Net income (loss) 494,127 494,127
Balance at Mar. 31, 2022 (1,544,252) (1,544,252)
Balance, shares at Mar. 31, 2022        
Balance at Dec. 31, 2021 (2,038,379) (2,038,379)
Balance, shares at Dec. 31, 2021        
Net income (loss)               (123,763)
Balance at Sep. 30, 2022 1,500,308 (1,500,308)
Balance, shares at Sep. 30, 2022        
Balance at Mar. 31, 2022 (1,544,252) (1,544,252)
Balance, shares at Mar. 31, 2022        
Net income (loss) (340,761) (340,761)
Balance at Jun. 30, 2022 (1,885,013) (1,885,013)
Balance, shares at Jun. 30, 2022        
Net income (loss) (277,129) (277,129)
Member contribution 3,662,450 3,662,450
Balance at Sep. 30, 2022 1,500,308 (1,500,308)
Balance, shares at Sep. 30, 2022        
Balance at Dec. 31, 2022 2,526,104 2,526,104
Balance, shares at Dec. 31, 2022        
Settlement of note due to contribution 170,000 170,000
Net income (loss) (664,601)   (664,601)
Balance at Mar. 31, 2023 2,031,503 2,031,503
Balance, shares at Mar. 31, 2023        
Balance at Dec. 31, 2022 2,526,104 2,526,104
Balance, shares at Dec. 31, 2022        
Net income (loss)               (142,155,870)
Balance at Sep. 30, 2023 $ 63 $ 1,513 154,002,798 (142,155,870) 11,848,504
Balance, shares at Sep. 30, 2023   630,900 15,134,545      
Balance at Mar. 31, 2023 2,031,503 2,031,503
Balance, shares at Mar. 31, 2023        
Net income (loss) (22,904,048) (22,904,048)
Effect of reverse acquisition (2,031,503) $ 147 $ 63 $ 3,395 30,088,068 (664,601) 27,395,569
Effect of reverse acquisition, shares   1,470,135 630,900 33,952,778      
Share-based compensation $ 7 $ 30 5,588,170 5,588,207
Share-based compensation, shares       70,100 300,000      
Balance at Jun. 30, 2023 $ 147 $ 70 $ 3,425 35,676,238 (23,568,649) 12,111,231
Balance, shares at Jun. 30, 2023   1,470,135 701,000 34,252,778      
Net income (loss) (118,587,221) (118,587,221)
Share-based compensation 2,278 2,278
Cancelation of Series C Preferred Stock for options $ (7) 7
Cancelation of Series C Preferred Stock for options, shares       (70,100)        
Exchange of debt, preferred stock and common stock for common stock rights $ (147) $ (1,912) 118,324,275 118,322,216
Exchange of debt, preferred stock and common stock for common stock rights, shares     (1,470,135)   (19,118,233)      
Balance at Sep. 30, 2023 $ 63 $ 1,513 $ 154,002,798 $ (142,155,870) $ 11,848,504
Balance, shares at Sep. 30, 2023   630,900 15,134,545