XML 14 R5.htm IDEA: XBRL DOCUMENT v3.24.2
Condensed Consolidated Statements of Changes in Stockholders' Deficiency (Unaudited) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Dec. 31, 2023
Balance $ (15,611,543) $ (12,633,895) $ (12,633,895)
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock 104,910 52,060  
Series A and C Convertible Preferred Stock dividends:      
Accrual of earned dividends (326,665) (297,517)  
Common stock issued in satisfaction of accrued compensation 45,000    
Issuance of Series B Convertible Preferred Stock for cash, net 19,900    
Common stock issued in satisfaction of convertible note payable interest 520    
Stock-based compensation:      
Warrants 29,141    
Common stock 260,000 330,000  
Net loss (1,275,406) (1,691,567)  
Balance (16,754,143) (14,219,717) (15,611,543)
Issuance of warrants in connection with issuance of convertible notes payable   21,202  
Conversion of Series C Convertible Preferred Stock into common stock    
Common Stock [Member]      
Balance $ 39,831 $ 36,082 $ 36,082
Balance, shares 39,830,802 36,081,758 36,081,758
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock $ 6 $ 3  
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock, shares 6,546 2,747  
Series A and C Convertible Preferred Stock dividends:      
Accrual of earned dividends  
Common stock issued in satisfaction of accrued compensation $ 180    
Common stock issued in satisfaction of accrued compensation, shares 180,000    
Issuance of Series B Convertible Preferred Stock for cash, net    
Common stock issued in satisfaction of convertible note payable interest $ 2    
Common stock issued in satisfaction of convertible note payable interest, shares 2,000    
Stock-based compensation:      
Warrants    
Common stock $ 1,000 $ 1,000 $ 45,000
Common stock, shares 1,000,000 1,000,000  
Net loss  
Balance $ 41,019 $ 37,185 $ 39,831
Balance, shares 41,019,348 37,184,505 39,830,802
Issuance of warrants in connection with issuance of convertible notes payable    
Conversion of Series C Convertible Preferred Stock into common stock   $ 100  
Conversion of Series C Convertible Preferred Stock into common stock, shares   100,000  
Additional Paid-in Capital [Member]      
Balance $ 26,014,028 $ 23,674,354 $ 23,674,354
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock 104,891 52,050  
Series A and C Convertible Preferred Stock dividends:      
Accrual of earned dividends (326,665) (297,517)  
Common stock issued in satisfaction of accrued compensation 44,820    
Issuance of Series B Convertible Preferred Stock for cash, net 19,897    
Common stock issued in satisfaction of convertible note payable interest 518    
Stock-based compensation:      
Warrants 29,141    
Common stock 259,000 329,000  
Net loss  
Balance 26,145,630 23,778,999 26,014,028
Issuance of warrants in connection with issuance of convertible notes payable   21,202  
Conversion of Series C Convertible Preferred Stock into common stock   (90)  
Retained Earnings [Member]      
Balance (41,667,388) (36,346,176) (36,346,176)
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock  
Series A and C Convertible Preferred Stock dividends:      
Accrual of earned dividends  
Common stock issued in satisfaction of accrued compensation    
Issuance of Series B Convertible Preferred Stock for cash, net    
Common stock issued in satisfaction of convertible note payable interest    
Stock-based compensation:      
Warrants    
Common stock  
Net loss (1,275,406) (1,691,567)  
Balance (42,942,794) (38,037,743) (41,667,388)
Issuance of warrants in connection with issuance of convertible notes payable    
Conversion of Series C Convertible Preferred Stock into common stock    
Series A Convertible Preferred Stock [Member] | Preferred Stock [Member]      
Balance $ 1,342 $ 1,342 $ 1,342
Balance, shares 1,342,195 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 and C Convertible Preferred Stock dividends:      
Accrual of earned dividends  
Common stock issued in satisfaction of accrued compensation    
Issuance of Series B Convertible Preferred Stock for cash, net    
Common stock issued in satisfaction of convertible note payable interest    
Stock-based compensation:      
Warrants    
Common stock  
Net loss  
Balance $ 1,342 $ 1,342 $ 1,342
Balance, shares 1,342,195 1,342,195 1,342,195
Issuance of warrants in connection with issuance of convertible notes payable    
Conversion of Series C Convertible Preferred Stock into common stock    
Series B Convertible Preferred Stock [Member] | Preferred Stock [Member]      
Balance $ 107    
Balance, shares 106,668    
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock    
Series A and C Convertible Preferred Stock dividends:      
Accrual of earned dividends    
Common stock issued in satisfaction of accrued compensation    
Issuance of Series B Convertible Preferred Stock for cash, net $ 3    
Issuance of Series B Convertible Preferred Stock for cash, net, shares 3,333    
Common stock issued in satisfaction of convertible note payable interest    
Stock-based compensation:      
Warrants    
Common stock    
Net loss    
Balance $ 110   $ 107
Balance, shares 110,001   106,668
Series C Convertible Preferred Stock [Member] | Preferred Stock [Member]      
Balance $ 537 $ 503 $ 503
Balance, shares 537,482 502,776 502,776
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock $ 13 $ 7  
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock, shares 13,333 6,667  
Series A and C Convertible Preferred Stock dividends:      
Accrual of earned dividends  
Common stock issued in satisfaction of accrued compensation    
Issuance of Series B Convertible Preferred Stock for cash, net    
Common stock issued in satisfaction of convertible note payable interest    
Stock-based compensation:      
Warrants    
Common stock  
Net loss  
Balance $ 550 $ 500 $ 537
Balance, shares 550,815 499,443 537,482
Issuance of warrants in connection with issuance of convertible notes payable    
Conversion of Series C Convertible Preferred Stock into common stock   $ (10)  
Conversion of Series C Convertible Preferred Stock into common stock, shares   (10,000)