XML 19 R5.htm IDEA: XBRL DOCUMENT v3.25.0.1
Condensed Consolidated Statement of Stockholders' Equity/(Deficit) (Unaudited) - USD ($)
Common Stock [Member]
Preferred Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2022 $ 677 $ 175 $ 45,465,077 $ (34,112,810) $ 11,353,119
Balance, shares at Dec. 31, 2022 677,221 175,000      
Sale and issuance of common stock, net $ 71 312,381 312,452
Sale and issuance of common stock, net, shares 71,499        
Effect of reverse stock split round lot shares $ 1,489 (1,489)
Effect of reverse stock split round lot shares, shares 1,488,615      
Warrant inducement and exercise of 2,988,687 repriced common stock warrants at $1.10 per share $ 2,989 3,284,567 3,287,556
Warrant inducement and exercise of 2,988,687 repriced common stock warrants at $1.10 per share, share 2,988,687      
Warrant inducement offering costs and fees (453,756)   (453,756)
Exercise of prefunded common stock warrants at $0.01 per share $ 615 5,535 6,150
Exercise of prefunded common stock warrants, shares 615,000      
Common stock issued as compensation $ 34 25,950 25,984
Common stock issued as compensation, shares 34,241      
Net loss (3,610,929) (3,610,929)
Sale of 615,000 pre-funded common stock warrants $4.36 per share, exercise price of $0.01 2,681,400 2,681,400
Prefunded common stock warrant offering costs and fee (529,324) (529,324)
Balance at Sep. 30, 2023 $ 5,875 $ 175 50,790,341 (37,723,739) 13,072,652
Balance, shares at Sep. 30, 2023 5,875,263 175,000      
Balance at Jun. 30, 2023 $ 749 $ 175 47,929,533 (34,930,069) 13,000,388
Balance, shares at Jun. 30, 2023 748,720 175,000      
Effect of reverse stock split round lot shares $ 1,488 (1,488)
Effect of reverse stock split round lot shares, shares 1,488,615      
Warrant inducement and exercise of 2,988,687 repriced common stock warrants at $1.10 per share $ 2,989 3,284,567 3,287,556
Warrant inducement and exercise of 2,988,687 repriced common stock warrants at $1.10 per share, share 2,988,687      
Warrant inducement offering costs and fees   (453,756) (453,756)
Exercise of prefunded common stock warrants at $0.01 per share $ 615 5,535 6,150
Exercise of prefunded common stock warrants, shares 615,000      
Common stock issued as compensation $ 34 25,950 25,984
Common stock issued as compensation, shares 34,241      
Net loss         (2,793,670)
Balance at Sep. 30, 2023 $ 5,875 $ 175 50,790,341 (37,723,739) 13,072,652
Balance, shares at Sep. 30, 2023 5,875,263 175,000      
Balance at Dec. 31, 2023 $ 9,005 $ 200 51,546,448 (47,481,836) 4,073,817
Balance, shares at Dec. 31, 2023 5,879,920 200,000      
Sale and issuance of common stock, net $ 673 301,002 301,675
Sale and issuance of common stock, net, shares 673,382      
Compensation expense – officers – deferred comp – related party 492,189 492,189
Issuance of Common Stock in connection with the Amended Convertible Note Payable $ 223 99,777 100,000
Issuance of Common Stock in connection with the Amended Convertible Note Payable, shares 223,214      
Issuance of Common Stock in connection with Amended VGR working capital loan - August 2024 $ 167 74,833 75,000
Issuance of Common Stock in connection with Amended VGR working capital loan August 2024, shares 167,410      
Issuance of Common Stock in connection with Amended VGR working capital loan - September 2024 $ 223 99,777 $ 100,000
Issuance of Common Stock in connection with Amended VGR working capital loan September 2024, shares 223,214      
Warrant inducement and exercise of 2,988,687 repriced common stock warrants at $1.10 per share, share         2,988,687
Series D Convertible Preferred Stock issued in connection with two amended Revenue Interest Agreements and subsequently converted to Common Stock $ 2,233 $ 22 728,563 $ 730,818
Series D Convertible Preferred Stock issued in connection with two amended Revenue Interest AgreementsSeries D Convertible Preferred Stock issued in connection with two amended Revenue Interest Agreements, shares 2,232,143 22,144      
Net loss (9,702,239) (9,702,239)
Balance at Sep. 30, 2024 $ 12,524 $ 222 53,342,589 (57,184,075) (3,828,740)
Balance, shares at Sep. 30, 2024 9,399,283 222,144      
Balance at Jun. 30, 2024 $ 9,005 $ 333 53,967,072 (55,436,118) (1,459,708)
Balance, shares at Jun. 30, 2024 5,879,920 333,334      
Conversion of Series D Preferred Stock to Common Stock $ 2,232 $ (111) 786,064 788,186
Conversion of Series D Preferred Stock to Common Stock, shares 2,232,143 (111,190)      
Sale and issuance of common stock, net $ 673 301,002 301,675
Sale and issuance of common stock, net, shares 673,382      
Compensation expense – officers – deferred comp – related party (1,985,936) (1,985,936)
Issuance of Common Stock in connection with the Amended Convertible Note Payable $ 223 99,777 100,000
Issuance of Common Stock in connection with the Amended Convertible Note Payable, shares 223,214      
Issuance of Common Stock in connection with Amended VGR working capital loan - August 2024 $ 167 74,833 75,000
Issuance of Common Stock in connection with Amended VGR working capital loan August 2024, shares 167,410      
Issuance of Common Stock in connection with Amended VGR working capital loan - September 2024 $ 223 99,777 100,000
Issuance of Common Stock in connection with Amended VGR working capital loan September 2024, shares 223,214      
Net loss         (1,747,957)
Balance at Sep. 30, 2024 $ 12,524 $ 222 $ 53,342,589 $ (57,184,075) $ (3,828,740)
Balance, shares at Sep. 30, 2024 9,399,283 222,144