XML 20 R6.htm IDEA: XBRL DOCUMENT v3.24.1
Statements of Changes in Stockholders' Equity (Deficit) - USD ($)
Preferred Stock Series A [Member]
Preferred Stock Series A 1 A 2 A 3 A 4 [Member]
Preferred Stock Series B B 1 [Member]
Preferred Stock Series B 2 B 3 [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2021 $ 0 $ 62 $ 124 $ 0 $ 1 $ 19,054,243 $ (31,886,036) $ (12,831,606)
Beginning balance, shares at Dec. 31, 2021 0 6,247,695 12,434,500 5,812,809 56,605      
Share-based compensation 1,186,658 1,186,658
Preferred stock dividend payable (415,523) (415,523)
Conversion of preferred dividends payable to common stock $ 1 4,272,420 4,272,421
Conversion of preferred dividends payable to common stock, shares         61,534      
[custom:ConversionOfPreferredDividendsPayableToCommonStockValue] $ 1 4,272,420 4,272,421
Issuance of common stock and warrants related to IPO, net issuance costs $ 1 8,552,338 8,552,340
Issuance of common stock and warrants related to IPO, net issuance costs, shares         135,313      
IPO issuance costs (530,463) (530,463)
Conversion of preferred stock to common stock (62) (124) 2 7,102,472 7,102,287
Issuance of common shares 102,000 102,000
Exercise of convertible note warrants, shares         3,776      
Issuance of common shares, shares         2,500      
Conversion of preferred stock to common stock, shares   (6,247,695) (12,434,500) (5,812,809) 204,945      
Issuance of warrants 1,280 1,280
Conversion of accrued interest on promissory notes 1,855,158 1,855,158
Conversion of accrued interest on promissory notes, shares         26,673      
Exercise of convertible note warrants
Net income (loss) (7,068,593) (7,068,593)
Ending balance, value at Dec. 31, 2022 $ 0 $ 0 $ 0 $ 0 $ 5 41,596,106 (39,370,153) 2,225,958
Ending balance, shares at Dec. 31, 2022 0 0 0 0 491,345      
Share-based compensation 456,000 456,000
Issuance of common shares - equity line $ 3 1,462,946 1,462,949
Issuance of common shares - equity line of credit, shares         285,938      
Commitment common shares - equity line 0 $ 0 0 0 0
Commitment common shares - equity line of credit, shares         11,719      
Commitment shares - note financing 175,619 175,619
Commitment shares - note financing, shares         21,210      
Issuance of warrants - note financing 67,500 67,500
Cashless exercise of pre-funded warrants 0 $ 0 0 0 0
Cashless exercise of pre-funded warrants, shares         3,396      
Conversion of vested restricted stock units to common shares 0 $ 0 0 0 0
Conversion of vested restricted stock units to common shares, shares         9,930      
Common share - stock split round up 0 $ 0 0 0 0
Common share - stock split round up, shares         70      
Proceeds from sale of Series A preferred stock 1,000          
Issuance of common shares 0 $ 0 0 0 0
Issuance of common shares, shares         1,852      
Net income (loss) (4,911,374) (4,911,374)
Preferred Stock Redemption Discount       1,000
Proceeds from sale of Series A preferred stock, shares 1              
Redemption of Series A Preferred stock $ (1,000) (1,000)
Redemption of Series A Preferred stock, shares (1)              
Common share issuance costs - equity line (204,647) (204,647)
Proceeds from sale of Series A preferred stock       1,000
Ending balance, value at Dec. 31, 2023 $ 0 $ 0 $ 0 $ 0 $ 8 $ 43,553,523 $ (44,281,526) $ (727,995)
Ending balance, shares at Dec. 31, 2023 0 0 0 0 825,459