XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Stockholders' Equity (Unaudited) - USD ($)
Common Stock [Member]
Common Stock Issuable [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2023 $ 24,114 $ 383,343 $ 93,376,244 $ (69,462,507) $ 24,321,194
Balance, shares at Dec. 31, 2023 24,119,967 383,343      
Fair value of vested options 6,874,603   6,874,603
Fair value of vested restricted stock units $ 175 1,198,463   1,198,638
Fair value of vested restricted stock units, shares 175,000        
Fair value of common stock issued for services $ 200 751,300   751,500
Fair value of common stock issued for services, shares 200,000        
Net loss (14,996,518) (14,996,518)
Fair value of common stock issued for employment agreements $ 67 937,433   937,500
Fair value of common stock issued for employment agreements, shares 66,666        
Issuance of common stock for cash, net $ 1,540 3,052,533   3,054,073
Issuance of common stock for cash, net, shares 1,539,500        
Common shares issued on cashless exercise of stock options $ 1   (1)  
Common shares issued on cashless exercise of stock options, shares 1,130        
Common shares issued $ 32 $ (32,500) 32,468  
Common shares issued, shares 32,500 (32,500)     32,500
Balance at Sep. 30, 2024 $ 26,129 $ 350,843 106,223,043 (84,459,025) $ 22,140,990
Balance, shares at Sep. 30, 2024 26,134,763 350,843      
Balance at Jun. 30, 2024 $ 25,906 $ 350,843 103,841,872 (80,397,873) 23,820,748
Balance, shares at Jun. 30, 2024 25,912,263 350,843      
Fair value of vested options 1,168,292   1,168,292
Fair value of vested restricted stock units 234,029   234,029
Fair value of common stock issued for services $ 150   533,850   534,000
Fair value of common stock issued for services, shares 150,000        
Net loss (4,061,152) (4,061,152)
Fair value of common stock issued for employment agreements   312,500   312,500
Fair value of common stock issued for employment agreements, shares        
Issuance of common stock for cash, net $ 73 132,500   132,573
Issuance of common stock for cash, net, shares 72,500        
Balance at Sep. 30, 2024 $ 26,129 $ 350,843 106,223,043 (84,459,025) 22,140,990
Balance, shares at Sep. 30, 2024 26,134,763 350,843      
Balance at Dec. 31, 2024 $ 27,015 $ 350,843 108,679,065 (88,294,587) 20,762,336
Balance, shares at Dec. 31, 2024 27,021,423 350,843      
Fair value of vested options 2,843,690   2,843,690
Fair value of vested restricted stock units $ 412 1,559,215   1,559,627
Fair value of vested restricted stock units, shares 412,497        
Fair value of common stock issued for services $ 333 479,421   $ 479,754
Fair value of common stock issued for services, shares 333,332       333,332
Issuance of common stock for cash under at-the-market sale agreement, net $ 1,031 1,443,047   $ 1,444,078
Issuance of common stock for cash under at-the-market sale agreement, shares 1,023,133        
Issuance of common stock for cash under private placement $ 508 761,492   762,000
Issuance of common stock for cash under private placement, shares 508,001        
Net loss (8,244,603) (8,244,603)
Fair value of common stock issued for vendor settlement $ 75   108,675   108,750
Fair value of common stock issued for vendor settlement, shares 75,000        
Fair value of shares issued on acquisition $ 350 608,650   609,000
Fair value of shares issued on acquisition, shares 350,000        
Issuance of common stock for cash under stock purchase agreement, net $ 387   374,113   374,500
Issuance of common stock for cash under stock purchase agreement, net, shares 387,194        
Issuance of common stock for cash under public placement $ 600 477,400   $ 478,000
Issuance of common stock for cash under public placement, shares 600,000        
Common shares issued on cashless exercise of stock options, shares        
Common shares issued         $ 350,843
Common shares issued, shares         350,843
Balance at Sep. 30, 2025 $ 30,711 $ 350,843 117,334,768 (96,539,190) $ 21,177,132
Balance, shares at Sep. 30, 2025 30,710,580 350,843      
Balance at Jun. 30, 2025 $ 30,155 $ 350,843 115,289,884 (94,101,728) 21,569,154
Balance, shares at Jun. 30, 2025 30,154,612 350,843      
Fair value of vested options 881,690   881,690
Fair value of vested restricted stock units $ 72 495,637   495,709
Fair value of vested restricted stock units, shares 72,915        
Fair value of common stock issued for services $ 87 95,579   95,666
Fair value of common stock issued for services, shares 87,500        
Issuance of common stock for cash under at-the-market sale agreement, net $ 56 60,319   60,375
Issuance of common stock for cash under at-the-market sale agreement, shares 54,219        
Issuance of common stock for cash under private placement $ 341 511,659   512,000
Issuance of common stock for cash under private placement, shares 341,334        
Net loss (2,437,462) (2,437,462)
Balance at Sep. 30, 2025 $ 30,711 $ 350,843 $ 117,334,768 $ (96,539,190) $ 21,177,132
Balance, shares at Sep. 30, 2025 30,710,580 350,843