XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Stockholders' Equity (Unaudited) - USD ($)
Common Stock [Member]
Obligation To Issue Shares [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2022 $ 1,107 $ 3,073,447 $ (2,507,501) $ 567,053
Balance, shares at Dec. 31, 2022 11,077,394        
Stock-based compensation - consultants 38,889 38,889
Stock-based compensation - officer 58,333 58,333
Stock-based compensation - directors and CEO 243,733 243,733
Net loss (475,074) (475,074)
Balance at Mar. 31, 2023 $ 1,107 97,222 3,317,180 (2,982,575) 432,934
Balance, shares at Mar. 31, 2023 11,077,394        
Balance at Dec. 31, 2022 $ 1,107 3,073,447 (2,507,501) 567,053
Balance, shares at Dec. 31, 2022 11,077,394        
Net loss         (1,819,847)
Balance at Sep. 30, 2023 $ 1,758 5,569,667 8,741,746 (4,327,348) 9,985,823
Balance, shares at Sep. 30, 2023 17,588,126        
Balance at Mar. 31, 2023 $ 1,107 97,222 3,317,180 (2,982,575) 432,934
Balance, shares at Mar. 31, 2023 11,077,394        
Stock-based compensation - consultants 116,667 116,667
Stock-based compensation - officer 175,000 175,000
Stock-based compensation - directors and CEO 246,440 246,440
Net loss (669,545) (669,545)
Balance at Jun. 30, 2023 $ 1,107 388,889 3,563,620 (3,652,120) 301,496
Balance, shares at Jun. 30, 2023 11,077,394        
Stock-based compensation - consultants 116,667 116,667
Stock-based compensation - officer 175,000 175,000
Stock-based compensation - directors and CEO 249,149 249,149
Net loss (675,228) (675,228)
Shares issued for cash 554 4,429,254 4,429,808
Shares to be issued for cash in escrow 5,569,667 5,569,667
Share issuance costs (182,236) (182,236)
Shares to be issued on exercise of warrants 1,500 1,500
Shares issued on exercise of warrants, shares 1,250        
Vested shares distributed $ 97 (388,889) 388,792
Vested shares distributed, shares 972,222        
Balance at Sep. 30, 2023 $ 1,758 5,569,667 8,741,746 (4,327,348) 9,985,823
Balance, shares at Sep. 30, 2023 17,588,126        
Balance at Dec. 31, 2023 $ 2,523 18,000 14,957,547 (5,162,451) 9,815,619
Balance, shares at Dec. 31, 2023 25,240,051        
Stock-based compensation - consultants $ 17 116,650 116,667
Stock-based compensation - consultants, shares 166,667        
Stock-based compensation - officer $ 25 174,975 175,000
Stock-based compensation - officer, shares 250,000        
Stock-based compensation - directors and CEO 245,767 245,767
Net loss (839,445) (839,445)
Share issuance costs (1,624) (1,624)
Shares to be issued on exercise of warrants 38,850 38,850
Shares issued on exercise of warrants, shares 105,700        
Shares issued on exercise of warrants $ 11 (6,000) 126,829 120,840
Balance at Mar. 31, 2024 $ 2,576 50,850 15,620,144 (6,001,896) 9,671,674
Balance, shares at Mar. 31, 2024 25,762,418        
Balance at Dec. 31, 2023 $ 2,523 18,000 14,957,547 (5,162,451) 9,815,619
Balance, shares at Dec. 31, 2023 25,240,051        
Net loss         (2,533,689)
Shares issued for cash, shares 408,125        
Balance at Sep. 30, 2024 $ 2,651 336,967 16,867,906 (7,696,140) 9,511,384
Balance, shares at Sep. 30, 2024 26,516,510        
Balance at Mar. 31, 2024 $ 2,576 50,850 15,620,144 (6,001,896) 9,671,674
Balance, shares at Mar. 31, 2024 25,762,418        
Stock-based compensation - consultants 116,667 116,667
Stock-based compensation - officer 175,000 175,000
Stock-based compensation - directors and CEO 245,767 245,767
Net loss (865,329) (865,329)
Share issuance costs (1,062) (1,062)
Shares to be issued on exercise of warrants 10,500 10,500
Shares issued on exercise of warrants, shares 257,925        
Shares issued on exercise of warrants $ 26 (50,850) 309,484 258,660
Stock-based compensation - investor awareness marketing $ 3 100,272 100,275
Stock-based compensation - investor awareness and marketing, shares 35,000        
Balance at Jun. 30, 2024 $ 2,605 302,167 16,274,605 (6,867,225) 9,712,152
Balance, shares at Jun. 30, 2024 26,055,343        
Stock-based compensation - consultants 116,667 116,667
Stock-based compensation - officer 175,000 175,000
Stock-based compensation - directors and CEO 248,468 248,468
Net loss (828,915) (828,915)
Shares issued for cash, shares 5,537,260        
Share issuance costs (188) (188)
Shares to be issued on exercise of warrants 45,300 45,300
Shares issued on exercise of warrants, shares 44,500        
Vested shares distributed $ 42 (291,667) 291,625
Vested shares distributed, shares 416,667        
Shares issued on exercise of warrants $ 4 (10,500) 53,396 42,900
Balance at Sep. 30, 2024 $ 2,651 $ 336,967 $ 16,867,906 $ (7,696,140) $ 9,511,384
Balance, shares at Sep. 30, 2024 26,516,510