XML 15 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Changes in Stockholders' Deficiency (Unaudited) - USD ($)
3 Months Ended 6 Months Ended 9 Months Ended
Sep. 30, 2024
Jun. 30, 2024
Mar. 31, 2024
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Jun. 30, 2024
Sep. 30, 2024
Sep. 30, 2023
Balance $ (17,319,501) $ (16,754,143) $ (15,611,543) $ (14,945,759) $ (14,219,717) $ (12,633,895) $ (15,611,543) $ (15,611,543) $ (12,633,895)
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock     104,910 494,134   52,060      
Series A and Series C Convertible Preferred Stock dividends:                  
Accrual of earned dividends (350,984) (339,871) (326,665) (309,150) (300,849) (297,517)      
Payment of dividends in kind   677,982     602,102        
Common stock issued in satisfaction of accrued compensation     45,000            
Issuance of Series B Convertible Preferred Stock for cash, net 17,800 571,801 19,900            
Common stock issued in satisfaction of convertible note payable interest   4,680 520            
Issuance of common stock in connection with extinguishment of note payable         58,080        
Issuance of warrants in connection with:                  
Satisfaction of accrued interest         40,167        
Issuance of warrants in connection with issuance of convertible notes payable       45,008 75,462 21,202      
Conversion of Series C Convertible Preferred Stock into common stock              
Stock-based compensation:                  
Warrants   8,838 29,141 23,758 40,600        
Common stock     260,000     330,000      
Net loss (1,417,141) (1,488,788) (1,275,406) (1,338,138) (1,241,604) (1,691,567)   (4,181,335) (4,271,309)
Common stock issued for cash 128,170                
Warrant modification expense 1,100                
Balance (18,940,556) (17,319,501) (16,754,143) (16,030,147) (14,945,759) (14,219,717) (17,319,501) (18,940,556) (16,030,147)
Preferred Stock [Member] | Series A Convertible Preferred Stock [Member]                  
Balance $ 1,342 $ 1,342 $ 1,342 $ 1,342 $ 1,342 $ 1,342 $ 1,342 $ 1,342 $ 1,342
Balance, shares 1,342,195 1,342,195 1,342,195 1,342,195 1,342,195 1,342,195 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 Series C Convertible Preferred Stock dividends:                  
Accrual of earned dividends      
Payment of dividends in kind              
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              
Issuance of common stock in connection with extinguishment of note payable                
Issuance of warrants in connection with:                  
Satisfaction of accrued interest                
Issuance of warrants in connection with issuance of convertible notes payable            
Conversion of Series C Convertible Preferred Stock into common stock              
Stock-based compensation:                  
Warrants          
Common stock              
Net loss      
Common stock issued for cash                
Warrant modification expense                
Balance $ 1,342 $ 1,342 $ 1,342 $ 1,342 $ 1,342 $ 1,342 $ 1,342 $ 1,342 $ 1,342
Balance, shares 1,342,195 1,342,195 1,342,195 1,342,195 1,342,195 1,342,195 1,342,195 1,342,195 1,342,195
Preferred Stock [Member] | Series B Convertible Preferred Stock [Member]                  
Balance $ 207 $ 110 $ 107       $ 107 $ 107  
Balance, shares 206,799 110,001 106,668       106,668 106,668  
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock                
Series A and Series C Convertible Preferred Stock dividends:                  
Accrual of earned dividends            
Payment of dividends in kind                
Common stock issued in satisfaction of accrued compensation                
Issuance of Series B Convertible Preferred Stock for cash, net $ 3 $ 97 $ 3            
Issuance of Series B Convertible Preferred Stock for cash, net, shares 3,333 96,798 3,333            
Common stock issued in satisfaction of convertible note payable interest              
Stock-based compensation:                  
Warrants              
Common stock                
Net loss            
Common stock issued for cash                
Warrant modification expense                
Balance $ 210 $ 207 $ 110       $ 207 $ 210  
Balance, shares 210,132 206,799 110,001       206,799 210,132  
Preferred Stock [Member] | Series C Convertible Preferred Stock [Member]                  
Balance $ 550 $ 550 $ 537 $ 500 $ 500 $ 503 $ 537 $ 537 $ 503
Balance, shares 550,815 550,815 537,482 499,443 499,443 502,776 537,482 537,482 502,776
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock     $ 13 $ 62   $ 7      
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock, shares     13,333 62,667   6,667      
Series A and Series C Convertible Preferred Stock dividends:                  
Accrual of earned dividends      
Payment of dividends in kind              
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              
Issuance of common stock in connection with extinguishment of note payable                
Issuance of warrants in connection with:                  
Satisfaction of accrued interest                
Issuance of warrants in connection with issuance of convertible notes payable            
Conversion of Series C Convertible Preferred Stock into common stock       $ (30)   $ (10)      
Conversion of Series C Convertible Preferred Stock into common stock, shares       (30,000)   (10,000)      
Stock-based compensation:                  
Warrants          
Common stock              
Net loss      
Common stock issued for cash                
Warrant modification expense                
Balance $ 550 $ 550 $ 550 $ 532 $ 500 $ 500 $ 550 $ 550 $ 532
Balance, shares 550,815 550,815 550,815 532,110 499,443 499,443 550,815 550,815 532,110
Common Stock [Member]                  
Balance $ 41,941 $ 41,019 $ 39,831 $ 38,163 $ 37,185 $ 36,082 $ 39,831 $ 39,831 $ 36,082
Balance, shares 41,941,397 41,019,348 39,830,802 38,163,385 37,184,505 36,081,758 39,830,802 39,830,802 36,081,758
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock     $ 6 $ 32   $ 3      
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock, shares     6,546 32,232   2,747      
Series A and Series C Convertible Preferred Stock dividends:                  
Accrual of earned dividends      
Payment of dividends in kind   $ 904     $ 802        
Payment of dividends in kind, shares   904,049     802,880        
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   $ 18 $ 2            
Common stock issued in satisfaction of convertible note payable interest, shares   18,000 2,000            
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        
Issuance of warrants in connection with:                  
Satisfaction of accrued interest                
Issuance of warrants in connection with issuance of convertible notes payable            
Conversion of Series C Convertible Preferred Stock into common stock       $ 300   $ 100      
Conversion of Series C Convertible Preferred Stock into common stock, shares       300,000   100,000      
Stock-based compensation:                  
Warrants          
Common stock     $ 1,000     $ 1,000      
Common stock, shares     1,000,000     1,000,000      
Net loss      
Common stock issued for cash $ 1,313                
Common stock issued for cash, shares 1,312,500                
Warrant modification expense                
Balance $ 43,254 $ 41,941 $ 41,019 $ 38,495 $ 38,163 $ 37,185 $ 41,941 $ 43,254 $ 38,495
Balance, shares 43,253,897 41,941,397 41,019,348 38,495,617 38,163,385 37,184,505 41,941,397 43,253,897 38,495,617
Additional Paid-in Capital [Member]                  
Balance $ 27,068,041 $ 26,145,630 $ 26,014,028 $ 24,293,583 $ 23,778,999 $ 23,674,354 $ 26,014,028 $ 26,014,028 $ 23,674,354
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock     104,891 494,040   52,050      
Series A and Series C Convertible Preferred Stock dividends:                  
Accrual of earned dividends (350,984) (339,871) (326,665) (309,150) (300,849) (297,517)      
Payment of dividends in kind   677,078     601,300        
Common stock issued in satisfaction of accrued compensation     44,820            
Issuance of Series B Convertible Preferred Stock for cash, net 17,797 571,704 19,897            
Common stock issued in satisfaction of convertible note payable interest   4,662 518            
Issuance of common stock in connection with extinguishment of note payable         57,904        
Issuance of warrants in connection with:                  
Satisfaction of accrued interest         40,167        
Issuance of warrants in connection with issuance of convertible notes payable       45,008 75,462 21,202      
Conversion of Series C Convertible Preferred Stock into common stock       (270)   (90)      
Stock-based compensation:                  
Warrants   8,838 29,141 23,758 40,600        
Common stock     259,000     329,000      
Net loss      
Common stock issued for cash 126,857                
Warrant modification expense 1,100                
Balance 26,862,811 27,068,041 26,145,630 24,546,969 24,293,583 23,778,999 27,068,041 26,862,811 24,546,969
Retained Earnings [Member]                  
Balance (44,431,582) (42,942,794) (41,667,388) (39,279,347) (38,037,743) (36,346,176) (41,667,388) (41,667,388) (36,346,176)
Conversion of convertible notes payable and accrued interest into Series C Convertible Preferred Stock and common stock            
Series A and Series C Convertible Preferred Stock dividends:                  
Accrual of earned dividends      
Payment of dividends in kind              
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              
Issuance of common stock in connection with extinguishment of note payable                
Issuance of warrants in connection with:                  
Satisfaction of accrued interest                
Issuance of warrants in connection with issuance of convertible notes payable            
Conversion of Series C Convertible Preferred Stock into common stock              
Stock-based compensation:                  
Warrants          
Common stock              
Net loss (1,417,141) (1,488,788) (1,275,406) (1,338,138) (1,241,604) (1,691,567)      
Common stock issued for cash                
Warrant modification expense                
Balance $ (45,848,723) $ (44,431,582) $ (42,942,794) $ (40,617,485) $ (39,279,347) $ (38,037,743) $ (44,431,582) $ (45,848,723) $ (40,617,485)