XML 28 R5.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Consolidated Statements of Changes in Stockholders' Deficiency - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Balance $ (12,633,895) $ (9,826,135)
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock 866,720 1,802,109
Series A, B, and C Convertible Preferred Stock dividends:    
Accrual of earned dividends (1,228,685) (1,157,486)
Payment of dividends in kind 1,208,362 1,219,498
Issuance of warrants in connection with issuance of convertible notes payable 141,672 242,183
Warrants issued in satisfaction of accrued interest 40,167 173,712
Stock-based compensation:    
Warrants 71,464 5,372
Options   74,600
Net loss (5,321,212) (5,167,748)
Issuance of Series B Convertible Preferred Stock and warrants for cash, net 799,918  
Issuance of warrants in connection with issuance of notes payable 1,337  
Issuance of common stock in connection with extinguishment of note payable 58,080  
Conversion of Series C Convertible Preferred Stock into common stock  
Issuance of warrants in connection with modification of convertible note payable 3,529  
Common stock 381,000  
Balance (15,611,543) (12,633,895)
Common Stock [Member]    
Balance $ 36,082 $ 34,361
Balance, shares 36,081,758 34,360,546
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock $ 59 $ 95
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock, shares 58,780 95,214
Series A, B, and C Convertible Preferred Stock dividends:    
Accrual of earned dividends
Payment of dividends in kind $ 1,611 $ 1,626
Payment of dividends in kind, shares 1,611,304 1,625,998
Issuance of warrants in connection with issuance of convertible notes payable
Warrants issued in satisfaction of accrued interest
Stock-based compensation:    
Warrants
Options  
Net loss
Issuance of Series B Convertible Preferred Stock and warrants for cash, net  
Issuance of warrants in connection with issuance of notes payable  
Issuance of common stock in connection with extinguishment of note payable $ 176  
Issuance of common stock in connection with extinguishment of note payable, shares 176,000  
Conversion of Series C Convertible Preferred Stock into common stock $ 753  
Conversion of Series C Convertible Preferred Stock into common stock, shares 752,960  
Issuance of warrants in connection with modification of convertible note payable  
Common stock $ 1,150  
Common stock, shares 1,150,000  
Balance $ 39,831 $ 36,082
Balance, shares 39,830,802 36,081,758
Additional Paid-in Capital [Member]    
Balance $ 23,674,354 $ 21,316,318
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock 866,551 1,801,783
Series A, B, and C Convertible Preferred Stock dividends:    
Accrual of earned dividends (1,228,685) (1,157,486)
Payment of dividends in kind 1,206,751 1,217,872
Issuance of warrants in connection with issuance of convertible notes payable 141,672 242,183
Warrants issued in satisfaction of accrued interest 40,167 173,712
Stock-based compensation:    
Warrants 71,464 5,372
Options   74,600
Net loss
Issuance of Series B Convertible Preferred Stock and warrants for cash, net 799,811  
Issuance of warrants in connection with issuance of notes payable 1,337  
Issuance of common stock in connection with extinguishment of note payable 57,904  
Conversion of Series C Convertible Preferred Stock into common stock (677)  
Issuance of warrants in connection with modification of convertible note payable 3,529  
Common stock 379,850  
Balance 26,014,028 23,674,354
Retained Earnings [Member]    
Balance (36,346,176) (31,178,428)
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock
Series A, B, and C Convertible Preferred Stock dividends:    
Accrual of earned dividends
Payment of dividends in kind
Issuance of warrants in connection with issuance of convertible notes payable
Warrants issued in satisfaction of accrued interest
Stock-based compensation:    
Warrants
Options  
Net loss (5,321,212) (5,167,748)
Issuance of Series B Convertible Preferred Stock and warrants for cash, net  
Issuance of warrants in connection with issuance of notes payable  
Issuance of common stock in connection with extinguishment of note payable  
Conversion of Series C Convertible Preferred Stock into common stock  
Issuance of warrants in connection with modification of convertible note payable  
Common stock  
Balance (41,667,388) (36,346,176)
Series A Convertible Preferred Stock [Member]    
Stock-based compensation:    
Common stock $ 905,975 $ 905,975
Common stock, shares 1,208,054 1,208,054
Series A Convertible Preferred Stock [Member] | Preferred Stock [Member]    
Balance $ 1,342 $ 1,342
Balance, shares 1,342,195 1,342,195
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock
Series A, B, and C Convertible Preferred Stock dividends:    
Accrual of earned dividends
Payment of dividends in kind
Issuance of warrants in connection with issuance of convertible notes payable
Warrants issued in satisfaction of accrued interest
Stock-based compensation:    
Warrants
Options  
Net loss
Issuance of Series B Convertible Preferred Stock and warrants for cash, net  
Issuance of warrants in connection with issuance of notes payable  
Issuance of common stock in connection with extinguishment of note payable  
Conversion of Series C Convertible Preferred Stock into common stock  
Issuance of warrants in connection with modification of convertible note payable  
Common stock  
Balance $ 1,342 $ 1,342
Balance, shares 1,342,195 1,342,195
Series B Convertible Preferred Stock [Member] | Preferred Stock [Member]    
Balance
Balance, shares
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock
Series A, B, and C Convertible Preferred Stock dividends:    
Accrual of earned dividends
Payment of dividends in kind
Issuance of warrants in connection with issuance of convertible notes payable
Warrants issued in satisfaction of accrued interest
Stock-based compensation:    
Warrants
Options  
Net loss
Issuance of Series B Convertible Preferred Stock and warrants for cash, net $ 107  
Issuance of Series B Convertible Preferred Stock and warrants for cash, net, shares 106,668  
Issuance of warrants in connection with issuance of notes payable  
Issuance of common stock in connection with extinguishment of note payable  
Conversion of Series C Convertible Preferred Stock into common stock  
Issuance of warrants in connection with modification of convertible note payable  
Common stock  
Balance $ 107
Balance, shares 106,668
Series C Convertible Preferred Stock [Member] | Preferred Stock [Member]    
Balance $ 503 $ 272
Balance, shares 502,776 272,021
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock $ 110 $ 231
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock, shares 110,001 230,755
Series A, B, and C Convertible Preferred Stock dividends:    
Accrual of earned dividends
Payment of dividends in kind
Issuance of warrants in connection with issuance of convertible notes payable
Warrants issued in satisfaction of accrued interest
Stock-based compensation:    
Warrants
Options  
Net loss
Issuance of Series B Convertible Preferred Stock and warrants for cash, net  
Issuance of warrants in connection with issuance of notes payable  
Issuance of common stock in connection with extinguishment of note payable  
Conversion of Series C Convertible Preferred Stock into common stock $ (76)  
Conversion of Series C Convertible Preferred Stock into common stock, shares (75,295)  
Issuance of warrants in connection with modification of convertible note payable  
Common stock  
Balance $ 537 $ 503
Balance, shares 537,482 502,776