XML 15 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Changes in Stockholders' Deficit (Unaudited) - USD ($)
Total
Preferred Stock
Series A preferred stock
Preferred Stock
Series A-1 preferred stock
Common Stock
Additional Paid-in Capital
Accumulated Deficit
Balance at Dec. 31, 2020 $ 3,411,624 $ 403,733   $ 2,293 $ 5,536,060 $ (2,530,462)
Balance (in Shares) at Dec. 31, 2020   628,930   2,293,154    
Issuance of common stock 99,998     $ 16 99,982  
Issuance of common stock (Shares)       15,723    
Issuance of Series A-1 Preferred Stock, net of issuance costs 3,904,872   $ 3,904,872      
Issuance of Series A-1 Preferred Stock, net of issuance costs (Shares)     684,450      
Issuance of Warrants in connection with the issuance of the Series A-1Preferred Stock     $ (326,675)   326,675  
Payment for Series A Preferred Stock subscribed 3,499,997 $ 3,499,997        
Payment for common stock subscribed 499,998       499,998  
Stock-based compensation expense 102,325       102,325  
Net loss (2,612,353)         (2,612,353)
Balance at Mar. 31, 2021 8,906,461 $ 3,903,730 $ 3,578,197 $ 2,309 6,565,040 (5,142,815)
Balance (in Shares) at Mar. 31, 2021   628,930 684,450 2,308,877    
Balance at Dec. 31, 2020 3,411,624 $ 403,733   $ 2,293 5,536,060 (2,530,462)
Balance (in Shares) at Dec. 31, 2020   628,930   2,293,154    
Net loss (5,081,947)          
Balance at Jun. 30, 2021 6,568,188 $ 3,903,730 $ 3,578,197 $ 2,309 6,696,361 (7,612,409)
Balance (in Shares) at Jun. 30, 2021   628,930 684,450 2,308,877    
Balance at Mar. 31, 2021 8,906,461 $ 3,903,730 $ 3,578,197 $ 2,309 6,565,040 (5,142,815)
Balance (in Shares) at Mar. 31, 2021   628,930 684,450 2,308,877    
Stock-based compensation expense 131,321       131,321  
Net loss (2,469,594)         (2,469,594)
Balance at Jun. 30, 2021 6,568,188 $ 3,903,730 $ 3,578,197 $ 2,309 6,696,361 (7,612,409)
Balance (in Shares) at Jun. 30, 2021   628,930 684,450 2,308,877    
Balance at Dec. 31, 2021 (99,470) $ 3,903,730 $ 3,578,197 $ 2,309 6,933,593 (14,517,299)
Balance (in Shares) at Dec. 31, 2021   628,930 684,450 2,308,877    
Conversion of Series A Preferred Stock to Common Stock (3,903,730) $ (3,903,730)        
Conversion of Series A Preferred Stock to Common Stock Shares   (628,930)        
Conversion of Series A1 Preferred Stock to Common Stock (3,578,197)   $ (3,578,197)      
Conversion of Series A-1 Preferred Stock to Common Stock Shares     (684,450)      
Issuance of common stock in connection with the Business Combination, net of issuance costs 14,346,254     $ 10,635 14,335,619  
Issuance of common stock in connection with the Business Combination, net of issuance costs, shares       10,635,336    
Equity Issuance for Fees In Connection with Business Combination 300     $ 300    
Equity Issuance for fees in connection with Business Combination, Shares       300,000    
Proceeds from PIPE Investment, net issuance costs 7,262,219     $ 1,293 7,260,926  
Proceeds from PIPE Investment, net issuance costs (in Shares)       1,293,126    
Rollover Warrant Exercise 5,074     $ 2 5,072  
Rollover Warrant Exercise (in Shares)       1,891    
Repurchase for the Forward Share Purchase Agreement exercise (7,652,325)     $ (750) (7,651,575)  
Repurchase for the Forward Share Purchase Agreement exercise (in Shares)       (750,000)    
Pre-Funded Warrants Exercise 13     $ 1,294 (1,281)  
Pre-Funded Warrants Exercise (in Shares)       1,293,541    
Stock-based compensation expense 137,892       137,892  
Net loss (6,616,541)         (6,616,541)
Balance at Mar. 31, 2022 (98,511)     $ 15,083 21,020,246 (21,133,840)
Balance (in Shares) at Mar. 31, 2022       15,082,771    
Balance at Dec. 31, 2021 (99,470) $ 3,903,730 $ 3,578,197 $ 2,309 6,933,593 (14,517,299)
Balance (in Shares) at Dec. 31, 2021   628,930 684,450 2,308,877    
Repurchase for the Forward Share Purchase Agreement exercise (7,652,325)          
Net loss (8,451,227)          
Balance at Jun. 30, 2022 (1,843,009)     $ 15,083 21,110,434 (22,968,526)
Balance (in Shares) at Jun. 30, 2022       15,082,771    
Balance at Mar. 31, 2022 (98,511)     $ 15,083 21,020,246 (21,133,840)
Balance (in Shares) at Mar. 31, 2022       15,082,771    
Stock-based compensation expense 90,188       90,188  
Net loss (1,834,686)         (1,834,686)
Balance at Jun. 30, 2022 $ (1,843,009)     $ 15,083 $ 21,110,434 $ (22,968,526)
Balance (in Shares) at Jun. 30, 2022       15,082,771