XML 15 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Consolidated Statements of Changes in Stockholders' Deficit (Unaudited) - USD ($)
Preferred Stock [Member]
Series A Convertible Preferred Stock [Member]
Preferred Stock [Member]
Series B Convertible Preferred Stock [Member]
Preferred Stock [Member]
Common Stock [Member]
Common Stock Issuable [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Total
Balance at Dec. 31, 2022     $ 334   $ 40,674,864 $ (34,845,161) $ (44,590) $ 5,785,447
Balance, shares at Dec. 31, 2022     1,334,270          
Stock based compensation - related parties     $ 0   116,250 116,250
Stock based compensation - related parties, shares     2,604          
Net loss       (2,348,771) (2,348,771)
Stock based compensation - other       75,811 75,811
Stock based compensation - other, shares                
Stock sold for cash (ATM) - net of offering costs     $ 0   25,308 25,308
Stock sold for cash (ATM) - net of offering costs, shares     3,357          
Cash paid for direct offering costs           (25,308)     (25,308)
Unrealized gain on debt securities       31,062 31,062
Balance at Mar. 31, 2023     $ 335   40,866,925 (37,193,932) (13,528) 3,659,799
Balance, shares at Mar. 31, 2023     1,340,231          
Balance at Dec. 31, 2022     $ 334   40,674,864 (34,845,161) (44,590) 5,785,447
Balance, shares at Dec. 31, 2022     1,334,270          
Net loss                 (7,044,320)
Balance at Sep. 30, 2023     $ 352   42,026,636 (41,889,481) 137,506
Balance, shares at Sep. 30, 2023     1,584,984          
Balance at Dec. 31, 2022     $ 334   40,674,864 (34,845,161) (44,590) 5,785,447
Balance, shares at Dec. 31, 2022     1,334,270          
Stock sold for cash (ATM) - net of offering costs       $ 25,308          
Stock sold for cash (ATM) - net of offering costs, shares       3,357          
Balance at Dec. 31, 2023   $ 181 $ 10 43,410,653 (45,317,050) (1,906,206)
Balance, shares at Dec. 31, 2023   1,806,612 104,000        
Balance at Mar. 31, 2023     $ 335   40,866,925 (37,193,932) (13,528) 3,659,799
Balance, shares at Mar. 31, 2023     1,340,231          
Stock based compensation - related parties     $ 0   334,178 334,178
Stock based compensation - related parties, shares     74,045          
Stock issued as debt issue costs - related party     $ 4   255,996 256,000
Stock issued as debt issue costs - related party, shares     40,000          
Net loss       (2,468,811) (2,468,811)
Stock based compensation - other       4,671 4,671
Unrealized gain on debt securities           13,528 13,528
Stock issued as debt issue costs (contingent shares) - related party     $ 6   (6)
Stock issued as debt issue costs (contingent shares) - related party, shares     60,000          
Balance at Jun. 30, 2023     $ 345   41,461,764 (39,662,743) 1,799,365
Balance, shares at Jun. 30, 2023     1,514,276          
Stock based compensation - related parties         38,269 38,269
Stock issued as debt issue costs - related party     $ 6   406,494 406,500
Stock issued as debt issue costs - related party, shares     60,000          
Stock issued for services     $ 1   119,749 119,750
Stock issued for services, shares     10,000          
Net loss       (2,226,738) (2,226,738)
Stock based compensation - other     $ 0   360 360
Stock based compensation - other, shares     708          
Balance at Sep. 30, 2023     $ 352   42,026,636 (41,889,481) 137,506
Balance, shares at Sep. 30, 2023     1,584,984          
Balance at Dec. 31, 2023   $ 181 $ 10 43,410,653 (45,317,050) (1,906,206)
Balance, shares at Dec. 31, 2023   1,806,612 104,000        
Stock based compensation - related parties   147,334   147,334
Stock based compensation - related parties, shares                
Stock issued as debt issue costs - related party   $ 9 345,884   345,893
Stock issued as debt issue costs - related party, shares   76,289        
Stock issued for services    
Stock issued for services, shares   377        
Net loss   (1,899,122) (1,899,122)
Balance at Mar. 31, 2024   $ 190 $ 10 43,903,871 (47,216,172) (3,312,101)
Balance, shares at Mar. 31, 2024   1,883,277 104,000        
Balance at Dec. 31, 2023   $ 181 $ 10 43,410,653 (45,317,050) (1,906,206)
Balance, shares at Dec. 31, 2023   1,806,612 104,000        
Stock based compensation - related parties       $ 9          
Stock based compensation - related parties, shares       88,336          
Stock issued as debt issue costs - related party, shares       425,978          
Net loss                 $ (13,339,363)
Stock sold for cash (ATM) - net of offering costs, shares                 363,000
Balance at Sep. 30, 2024 $ 36 $ 14   $ 621 62,298,941 (58,741,247) $ 3,558,365
Balance, shares at Sep. 30, 2024 363,000 140,000   6,208,073 242,000        
Balance at Mar. 31, 2024   $ 190 $ 10 43,903,871 (47,216,172) (3,312,101)
Balance, shares at Mar. 31, 2024   1,883,277 104,000        
Stock based compensation - related parties   $ 9 103,991   104,000
Stock based compensation - related parties, shares   88,336        
Stock issued as debt issue costs - related party   $ 17 1,058,317   1,058,334
Stock issued as debt issue costs - related party, shares   180,289        
Net loss   (3,364,732) (3,364,732)
Stock issued in connection with loan interest expense - related party   $ 14 677,536   677,550
Stock issued in connection with loan interest expense - related party, shares         138,000        
Balance at Jun. 30, 2024   $ 216 $ 24 45,743,715 (50,580,904) (4,836,949)
Balance, shares at Jun. 30, 2024   2,151,902 242,000        
Stock based compensation - related parties   17,333   17,333
Stock based compensation - related parties, shares          
Stock issued as debt issue costs - related party   $ 16 616,144   616,160
Stock issued as debt issue costs - related party, shares       169,400          
Stock issued for services   $ 5 187,963   187,968
Stock issued for services, shares       53,400          
Net loss   (8,075,509) (8,075,509)
Stock issued for cash - related party $ 14   1,399,986   1,400,000
Stock issued for cash - related party, shares 140,000          
Conversion of debt - related party - preferred stock $ 36   3,629,964   3,630,000
Conversion of debt - related party - preferred stock, shares 363,000          
Conversion of debt - related party - common stock   $ 353 9,796,343   9,796,696
Conversion of debt - related party - common stock, shares       3,525,341          
Reverse split true up adjustment   $ 7 (7)  
Reverse split true up adjustment, shares       66,030          
Issuance of previously issuable common stock - related party   $ 24 (24)  
Issuance of previously issuable common stock - related party, shares       242,000          
Loss on debt extinguishment – related party   907,500   907,500
Series A and B - convertible preferred stock dividends - payable in common stock   (84,834)   (84,834)
Balance at Sep. 30, 2024 $ 36 $ 14   $ 621 $ 62,298,941 $ (58,741,247) $ 3,558,365
Balance, shares at Sep. 30, 2024 363,000 140,000   6,208,073 242,000