XML 30 R5.htm IDEA: XBRL DOCUMENT v3.23.1
Statement of Changes in Redeemable Preferred Stock and Stockholders' (Deficit) Equity - USD ($)
Total
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
IPO
IPO
Common Stock [Member]
IPO
Additional Paid-in Capital [Member]
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]
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]
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, 2020 $ (16,718,397) $ 480   $ (16,718,877)           $ 6,140,792         $ 13,680,306         $ 11,294,301    
Beginning 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               $ 6,333,841 $ 632 $ (6,333,842) $ 6,353,474 $ (20,265) $ 14,118,483 $ 1,201 $ (14,118,483) $ 14,170,312 $ (53,030) $ 11,651,341 $ 544 $ (11,651,350) $ 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                                        
Issuance of Class A Common Stock upon exercise of stock options , Value $ 15,778 $ 11 15,767                                      
Issuance of Class A Common Stock upon exercise of stock options , Shares 108,176 108,176                                        
Stock-based compensation , Value $ 1,120,191   1,120,191                                      
Net loss (14,900,703)     (14,900,703)                                    
Ending balance , Value at Dec. 31, 2022 $ 37,428,506 $ 3,588 $ 82,962,964 $ (45,538,046)                                    
Ending balance (in shares) at Dec. 31, 2022   35,876,440