XML 28 R5.htm IDEA: XBRL DOCUMENT v3.22.1
Statement of Changes in Redeemable Preferred Stock and Stockholders' (Deficit) Equity - USD ($)
Total
Common Stock [Member]
Preferred Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Series A Redeemable preferred stock [Member]
Series A Redeemable preferred stock [Member]
Conversion Of Series A Redeemable Preferred Stock [Member]
Series A Redeemable preferred stock [Member]
Common Stock [Member]
Series A Redeemable preferred stock [Member]
Preferred Stock [Member]
Series A Redeemable preferred stock [Member]
Additional Paid-in Capital [Member]
Series A Redeemable preferred stock [Member]
Retained Earnings [Member]
Series B Redeemable preferred stock [Member]
Series B Redeemable preferred stock [Member]
Conversion Of Series B Redeemable Preferred Stock [Member]
Series B Redeemable preferred stock [Member]
Common Stock [Member]
Series B Redeemable preferred stock [Member]
Preferred Stock [Member]
Series B Redeemable preferred stock [Member]
Additional Paid-in Capital [Member]
Series B Redeemable preferred stock [Member]
Retained Earnings [Member]
Series C Redeemable preferred stock [Member]
Series C Redeemable preferred stock [Member]
Conversion Of Series C Redeemable Preferred Stock [Member]
Series C Redeemable preferred stock [Member]
Common Stock [Member]
Series C Redeemable preferred stock [Member]
Preferred Stock [Member]
Series C Redeemable preferred stock [Member]
Additional Paid-in Capital [Member]
Series C Redeemable preferred stock [Member]
Retained Earnings [Member]
Beginning balance , Value at Dec. 31, 2019 $ (9,676,294) $ 472     $ (9,676,766)       $ 5,792,302           $ 12,883,859                
Beginning balance (in shares) at Dec. 31, 2019   4,717,542 0     6,316,691           12,012,617                      
Issuance of Class A Common Stock upon exercise of stock options , Value $ 9,903 $ 8   $ 9,895                                      
Issuance of Class A Common Stock upon exercise of stock options , Shares 75,851 75,851                                          
Issuance of Series C Redeemable Preferred Stock net of issuance costs share                                   5,439,112          
Issuance of Series C Redeemable Preferred Stock, net of issuance costs value                                   $ 11,144,520          
6% cumulative dividends on redeemable preferred stock , Value $ (1,271,676)     (31,766) (1,239,910)                                    
Cumulative dividends on redeemable preferred stock , Value           $ 348,490           $ 776,804           146,381          
Redeemable Preferred Stock , Accretion of issuance costs , Value                       $ 19,643           $ 3,400          
Stock-based compensation , Value 21,871     21,871                                      
Net loss (5,802,201)       (5,802,201)                                    
Ending balance , Value at Dec. 31, 2020 (16,718,397) $ 480     (16,718,877)       $ 6,140,792           $ 13,680,306           $ 11,294,301    
Ending balance (in shares) at Dec. 31, 2020   4,793,393       6,316,691           12,012,617           5,439,112          
Issuance of Class A Common Stock upon exercise of stock options , Value $ 29,537 $ 20   29,517                                      
Issuance of Class A Common Stock upon exercise of stock options , Shares 206,455 206,455                                          
6% cumulative dividends on redeemable preferred stock , Value $ (960,019)     (33,053) (926,966)                                    
Cumulative dividends on redeemable preferred stock , Value           $ 193,050           $ 430,319           $ 336,651          
Redeemable Preferred Stock , Accretion of issuance costs , Value                       7,858           20,398          
Issuance of common stock upon initial public offering, net of issuance cost, Value 49,239,947 $ 700   49,239,247                                      
Issuance of common stock upon initial public offering, net of issuance cost, Shares   7,000,000                                          
Conversion of Redeemable Preferred Stock, with forfeited cumulative dividends, Value           $ (6,333,842) $ 6,333,841 $ 632   $ 6,353,474 $ (20,265) $ (14,118,483) $ 14,118,483 $ 1,201   $ 14,170,312 $ (53,030) $ (11,651,350) $ 11,651,341 $ 544   $ 11,706,534 $ (55,737)
Conversion of Redeemable Preferred Stock, with forfeited cumulative dividends, Shares           (6,316,691)   6,316,691       (12,012,617)   12,012,613       (5,439,112)   5,439,112      
Stock-based compensation , Value 360,975     360,975                                      
Net loss (12,862,468)       (12,862,468)                                    
Ending balance , Value at Dec. 31, 2021 $ 51,193,240 $ 3,577   $ 81,827,006 $ (30,637,343)                                    
Ending balance (in shares) at Dec. 31, 2021   35,768,264