XML 14 R5.htm IDEA: XBRL DOCUMENT v3.24.3
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY - USD ($)
Preferred Stock [Member]
Series A Preferred Stock
Preferred Stock [Member]
Series T Preferred Stock
Preferred Stock [Member]
Series Seed Preferred Stock
Common Stock
Additional Paid-in Capital
Noncontrolling Interest [Member]
Retained Earnings [Member]
Total
Balance at the beginning at Dec. 31, 2022 $ 5,286,667 $ 983,634 $ 1,706,756 $ 6,660 $ 45,418,943 $ (13,251) $ (28,261,951) $ 25,127,458
Balance at the beginning (in shares) at Dec. 31, 2022 185,440,880 9,642,080 204,810,720 666,033,240        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Sale of common stock       $ 12 1,124,508     1,124,520
Sale of common stock (in shares)       1,184,700        
Offering Costs         (770,651)     (770,651)
Exercise of stock options       $ 23 20,971     20,994
Exercise of stock options (in shares)       2,261,600        
Stock compensation expense         897,634     897,634
Net Income (Loss)             (2,536,916) (2,536,916)
Balance at the end at Mar. 31, 2023 $ 5,286,667 $ 983,634 $ 1,706,756 $ 6,695 46,691,405 (13,251) (30,798,867) 23,863,039
Balance at the end (in shares) at Mar. 31, 2023 185,440,880 9,642,080 204,810,720 669,479,540        
Balance at the beginning at Dec. 31, 2022 $ 5,286,667 $ 983,634 $ 1,706,756 $ 6,660 45,418,943 (13,251) (28,261,951) $ 25,127,458
Balance at the beginning (in shares) at Dec. 31, 2022 185,440,880 9,642,080 204,810,720 666,033,240        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Sale of common stock (in shares)               5,212,360
Net Income (Loss)               $ (10,562,315)
Balance at the end at Sep. 30, 2023 $ 5,286,667 $ 983,634 $ 1,706,756 $ 6,733 77,438,025 (13,251) (38,824,266) 46,584,298
Balance at the end (in shares) at Sep. 30, 2023 185,440,880 9,642,080 204,810,720 693,116,200        
Balance at the beginning at Mar. 31, 2023 $ 5,286,667 $ 983,634 $ 1,706,756 $ 6,695 46,691,405 (13,251) (30,798,867) 23,863,039
Balance at the beginning (in shares) at Mar. 31, 2023 185,440,880 9,642,080 204,810,720 669,479,540        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Sale of common stock       $ 1 1,900,454     1,900,455
Sale of common stock (in shares)       1,702,900        
Offering Costs         (802,248)     (802,248)
Exercise of stock options         375     375
Exercise of stock options (in shares)       2,000        
Stock compensation expense         1,927,283     1,927,283
SeedInvest Acquistion       $ 10 23,999,990     24,000,000
SeedInvest Acquistion (in shares)       19,200,000        
Net Income (Loss)             (3,575,868) (3,575,868)
Balance at the end at Jun. 30, 2023 $ 5,286,667 $ 983,634 $ 1,706,756 $ 6,706 73,717,259 (13,251) (34,374,735) 47,313,036
Balance at the end (in shares) at Jun. 30, 2023 185,440,880 9,642,080 204,810,720 690,384,440        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Sale of common stock       $ 23 2,617,675     2,617,698
Sale of common stock (in shares)       2,324,760        
Offering Costs         (1,028,345)     (1,028,345)
Exercise of stock options       $ 4 50,871     50,875
Exercise of stock options (in shares)       407,000        
Stock compensation expense         2,080,565     2,080,565
Net Income (Loss)             (4,449,531) (4,449,531)
Balance at the end at Sep. 30, 2023 $ 5,286,667 $ 983,634 $ 1,706,756 $ 6,733 77,438,025 (13,251) (38,824,266) 46,584,298
Balance at the end (in shares) at Sep. 30, 2023 185,440,880 9,642,080 204,810,720 693,116,200        
Balance at the beginning at Dec. 31, 2023 $ 5,286,667 $ 983,634 $ 1,706,756 $ 6,971 82,005,447 (13,251) (44,637,430) 45,338,794
Balance at the beginning (in shares) at Dec. 31, 2023 185,440,880 9,642,080 204,810,720 697,085,900        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Sale of common stock       $ 2 201,124     201,126
Sale of common stock (in shares)       177,980        
Stock compensation expense         2,666,169     2,666,169
Net Income (Loss)             (4,020,586) (4,020,586)
Balance at the end at Mar. 31, 2024 $ 5,286,667 $ 983,634 $ 1,706,756 $ 6,973 84,872,740 (13,251) (48,658,016) 44,185,503
Balance at the end (in shares) at Mar. 31, 2024 185,440,880 9,642,080 204,810,720 697,263,880        
Balance at the beginning at Dec. 31, 2023 $ 5,286,667 $ 983,634 $ 1,706,756 $ 6,971 82,005,447 (13,251) (44,637,430) $ 45,338,794
Balance at the beginning (in shares) at Dec. 31, 2023 185,440,880 9,642,080 204,810,720 697,085,900        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Sale of common stock (in shares)               177,982
Net Income (Loss)               $ (13,828,694)
Balance at the end at Sep. 30, 2024 $ 5,286,667 $ 983,634 $ 1,706,756 $ 7,006 90,496,349 (13,251) (58,466,124) 40,001,037
Balance at the end (in shares) at Sep. 30, 2024 185,440,880 9,642,080 204,810,720 700,622,717        
Balance at the beginning at Mar. 31, 2024 $ 5,286,667 $ 983,634 $ 1,706,756 $ 6,973 84,872,740 (13,251) (48,658,016) 44,185,503
Balance at the beginning (in shares) at Mar. 31, 2024 185,440,880 9,642,080 204,810,720 697,263,880        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Sale of common stock         350     350
Exercise of stock options       $ 6 13,959     13,965
Exercise of stock options (in shares)       648,360        
Stock compensation expense         2,653,745     2,653,745
Net Income (Loss)             (3,022,144) (3,022,144)
Balance at the end at Jun. 30, 2024 $ 5,286,667 $ 983,634 $ 1,706,756 $ 6,979 87,540,794 (13,251) (51,680,160) 43,831,419
Balance at the end (in shares) at Jun. 30, 2024 185,440,880 9,642,080 204,810,720 697,912,240        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Exercise of stock options       $ 27 27,008     27,035
Exercise of stock options (in shares)       2,710,477        
Stock compensation expense         2,928,547     2,928,547
Net Income (Loss)             (6,785,964) (6,785,964)
Balance at the end at Sep. 30, 2024 $ 5,286,667 $ 983,634 $ 1,706,756 $ 7,006 $ 90,496,349 $ (13,251) $ (58,466,124) $ 40,001,037
Balance at the end (in shares) at Sep. 30, 2024 185,440,880 9,642,080 204,810,720 700,622,717