XML 36 R5.htm IDEA: XBRL DOCUMENT v3.21.2
Consolidated Statements of Changes in Convertible Preferred Stock, Redeemable Common Stock and Shareholders' Deficit - USD ($)
Total
Warrants issued in conjunction with series A preferred stock
Series A Preferred Stock
Series Seed Preferred Stock
Redeemable Common Stock
Common stock
Additional Paid-in Capital
Additional Paid-in Capital
Warrants issued in conjunction with series A preferred stock
Accumulated Deficit
Beginning balance (in shares) at Dec. 31, 2018     0 0 16,666        
Beginning balance at Dec. 31, 2018     $ 0 $ 0 $ 165,000        
Increase (Decrease) in Temporary Equity [Roll Forward]                  
Change in fair value of redeemable common stock to redemption value         $ (39,000)        
Ending balance (in shares) at Dec. 31, 2019     0 0 16,666        
Ending balance at Dec. 31, 2019 $ 126,000   $ 0 $ 0 $ 126,000        
Beginning balance (in shares) at Dec. 31, 2018           279,934      
Beginning balance at Dec. 31, 2018 (18,390,842)         $ 280 $ 666,744   $ (19,057,866)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Share-based compensation expense, including vesting of restricted stock and issuance of common stock (in shares)           44,211      
Share-based compensation expense, including vesting of restricted stock and issuance of common stock 775,255         $ 44 775,211    
Change in fair value of redeemable common stock to redemption value 39,000           39,000    
Net (loss) income (6,384,169)               (6,384,169)
Ending balance (in shares) at Dec. 31, 2019           324,145      
Ending balance at Dec. 31, 2019 (23,960,756)         $ 324 1,480,955   (25,442,035)
Increase (Decrease) in Temporary Equity [Roll Forward]                  
Change in fair value of redeemable common stock to redemption value         $ (13,000)        
Ending balance (in shares) at Mar. 31, 2020     0 0 16,666        
Ending balance at Mar. 31, 2020     $ 0 $ 0 $ 113,000        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Share-based compensation expense, including vesting of restricted stock and issuance of common stock (in shares)           7,512      
Share-based compensation expense, including vesting of restricted stock and issuance of common stock 126,967         $ 8 126,959    
Change in fair value of redeemable common stock to redemption value 13,000           13,000    
Net (loss) income 826,480               826,480
Ending balance (in shares) at Mar. 31, 2020           331,657      
Ending balance at Mar. 31, 2020 (22,994,309)         $ 332 1,620,914   (24,615,555)
Beginning balance (in shares) at Dec. 31, 2019     0 0 16,666        
Beginning balance at Dec. 31, 2019 126,000   $ 0 $ 0 $ 126,000        
Ending balance (in shares) at Sep. 30, 2020     83,707 2,624,324 16,666        
Ending balance at Sep. 30, 2020     $ 568,637 $ 6,341,288 $ 32,000        
Beginning balance (in shares) at Dec. 31, 2019           324,145      
Beginning balance at Dec. 31, 2019 (23,960,756)         $ 324 1,480,955   (25,442,035)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net (loss) income 7,429,214                
Ending balance (in shares) at Sep. 30, 2020           331,746      
Ending balance at Sep. 30, 2020 (16,217,752)         $ 332 1,794,737   (18,012,821)
Beginning balance (in shares) at Dec. 31, 2019     0 0 16,666        
Beginning balance at Dec. 31, 2019 126,000   $ 0 $ 0 $ 126,000        
Increase (Decrease) in Temporary Equity [Roll Forward]                  
Change in fair value of redeemable common stock to redemption value         $ (97,000)        
Temporary equity new shares issued (in shares)     132,537 8,771          
Temporary equity new shares issued     $ 950,000 $ 50,000          
Conversion of debt to equity (in shares)     78,178 2,615,553          
Conversion of debt to equity     $ 529,902 $ 6,291,288          
Fair value of warrants issued in conjunction with the Series A preferred stock     $ (78,967)            
Ending balance (in shares) at Dec. 31, 2020     210,715 2,624,324 16,666        
Ending balance at Dec. 31, 2020 7,771,223   $ 1,400,935 $ 6,341,288 $ 29,000        
Beginning balance (in shares) at Dec. 31, 2019           324,145      
Beginning balance at Dec. 31, 2019 (23,960,756)         $ 324 1,480,955   (25,442,035)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Fair value of warrants issued in conjunction with the Series A preferred stock   $ 78,967           $ 78,967  
Share-based compensation expense, including vesting of restricted stock and issuance of common stock (in shares)           7,644      
Share-based compensation expense, including vesting of restricted stock and issuance of common stock 219,245         $ 8 219,237    
Change in fair value of redeemable common stock to redemption value 97,000           97,000    
Net (loss) income 6,644,465               6,644,465
Ending balance (in shares) at Dec. 31, 2020           331,789      
Ending balance at Dec. 31, 2020 (16,921,079)         $ 332 1,876,159   (18,797,570)
Beginning balance (in shares) at Mar. 31, 2020     0 0 16,666        
Beginning balance at Mar. 31, 2020     $ 0 $ 0 $ 113,000        
Increase (Decrease) in Temporary Equity [Roll Forward]                  
Change in fair value of redeemable common stock to redemption value         $ (82,000)        
Temporary equity new shares issued (in shares)     20,926 8,771          
Temporary equity new shares issued     $ 150,000 $ 50,000          
Conversion of debt to equity (in shares)       2,615,553          
Conversion of debt to equity       $ 6,291,288          
Fair value of warrants issued in conjunction with the Series A preferred stock     $ (7,843)            
Ending balance (in shares) at Jun. 30, 2020     20,926 2,624,324 16,666        
Ending balance at Jun. 30, 2020     $ 142,157 $ 6,341,288 $ 31,000        
Beginning balance (in shares) at Mar. 31, 2020           331,657      
Beginning balance at Mar. 31, 2020 (22,994,309)         $ 332 1,620,914   (24,615,555)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Fair value of warrants issued in conjunction with the Series A preferred stock   7,843           7,843  
Share-based compensation expense, including vesting of restricted stock and issuance of common stock (in shares)           44      
Share-based compensation expense, including vesting of restricted stock and issuance of common stock 30,642           30,642    
Change in fair value of redeemable common stock to redemption value 82,000           82,000    
Net (loss) income 7,478,971               7,478,971
Ending balance (in shares) at Jun. 30, 2020           331,701      
Ending balance at Jun. 30, 2020 (15,394,853)         $ 332 1,741,399   (17,136,584)
Increase (Decrease) in Temporary Equity [Roll Forward]                  
Change in fair value of redeemable common stock to redemption value         $ 1,000        
Temporary equity new shares issued (in shares)     62,781            
Temporary equity new shares issued     $ 450,000            
Fair value of warrants issued in conjunction with the Series A preferred stock     $ (23,520)            
Ending balance (in shares) at Sep. 30, 2020     83,707 2,624,324 16,666        
Ending balance at Sep. 30, 2020     $ 568,637 $ 6,341,288 $ 32,000        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Fair value of warrants issued in conjunction with the Series A preferred stock   23,520           23,520  
Share-based compensation expense, including vesting of restricted stock and issuance of common stock (in shares)           45      
Share-based compensation expense, including vesting of restricted stock and issuance of common stock 30,818           30,818    
Change in fair value of redeemable common stock to redemption value (1,000)           (1,000)    
Net (loss) income (876,237)               (876,237)
Ending balance (in shares) at Sep. 30, 2020           331,746      
Ending balance at Sep. 30, 2020 (16,217,752)         $ 332 1,794,737   (18,012,821)
Beginning balance (in shares) at Dec. 31, 2020     210,715 2,624,324 16,666        
Beginning balance at Dec. 31, 2020 7,771,223   $ 1,400,935 $ 6,341,288 $ 29,000        
Increase (Decrease) in Temporary Equity [Roll Forward]                  
Temporary equity new shares issued (in shares)     453,094            
Temporary equity new shares issued     $ 3,034,526            
Conversion of debt to equity (in shares)     844,824            
Conversion of debt to equity     $ 5,728,793            
Fair value of warrants issued in conjunction with the Series A preferred stock     $ (158,658)            
Ending balance (in shares) at Mar. 31, 2021     1,508,633 2,624,324 16,666        
Ending balance at Mar. 31, 2021     $ 9,992,208 $ 6,341,288 $ 29,000        
Beginning balance (in shares) at Dec. 31, 2020           331,789      
Beginning balance at Dec. 31, 2020 (16,921,079)         $ 332 1,876,159   (18,797,570)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Fair value of warrants issued in conjunction with the Series A preferred stock   158,658           158,658  
Share-based compensation expense, including vesting of restricted stock and issuance of common stock (in shares)           4,218      
Share-based compensation expense, including vesting of restricted stock and issuance of common stock 25,513         $ 4 25,509    
Net (loss) income (892,049)               (892,049)
Ending balance (in shares) at Mar. 31, 2021           336,007      
Ending balance at Mar. 31, 2021 (17,478,072)         $ 336 2,211,211   (19,689,619)
Beginning balance (in shares) at Dec. 31, 2020     210,715 2,624,324 16,666        
Beginning balance at Dec. 31, 2020 7,771,223   $ 1,400,935 $ 6,341,288 $ 29,000        
Ending balance (in shares) at Sep. 30, 2021     2,212,543 2,624,324 16,666        
Ending balance at Sep. 30, 2021 21,064,623   $ 14,641,005 $ 6,341,288 $ 82,330        
Beginning balance (in shares) at Dec. 31, 2020           331,789      
Beginning balance at Dec. 31, 2020 (16,921,079)         $ 332 1,876,159   (18,797,570)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net (loss) income (7,365,005)                
Ending balance (in shares) at Sep. 30, 2021           348,531      
Ending balance at Sep. 30, 2021 (23,213,933)         $ 348 2,948,294   (26,162,575)
Beginning balance (in shares) at Mar. 31, 2021     1,508,633 2,624,324 16,666        
Beginning balance at Mar. 31, 2021     $ 9,992,208 $ 6,341,288 $ 29,000        
Increase (Decrease) in Temporary Equity [Roll Forward]                  
Change in fair value of redeemable common stock to redemption value         $ 53,330        
Temporary equity new shares issued (in shares)     285,351            
Temporary equity new shares issued     $ 1,948,309            
Fair value of warrants issued in conjunction with the Series A preferred stock     $ (106,935)            
Ending balance (in shares) at Jun. 30, 2021     2,212,543 2,624,324 16,666        
Ending balance at Jun. 30, 2021     $ 14,641,005 $ 6,341,288 $ 82,330        
Beginning balance (in shares) at Mar. 31, 2021           336,007      
Beginning balance at Mar. 31, 2021 (17,478,072)         $ 336 2,211,211   (19,689,619)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Fair value of warrants issued in conjunction with the Series A preferred stock   $ 106,935           $ 106,935  
Share-based compensation expense, including vesting of restricted stock and issuance of common stock (in shares)           6,262      
Share-based compensation expense, including vesting of restricted stock and issuance of common stock 119,363         $ 6 119,357    
Change in fair value of redeemable common stock to redemption value (53,330)           (53,330)    
Net (loss) income (5,030,164)               (5,030,164)
Ending balance (in shares) at Jun. 30, 2021           342,269      
Ending balance at Jun. 30, 2021 (22,304,859)         $ 342 2,414,582   (24,719,783)
Ending balance (in shares) at Sep. 30, 2021     2,212,543 2,624,324 16,666        
Ending balance at Sep. 30, 2021 21,064,623   $ 14,641,005 $ 6,341,288 $ 82,330        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Share-based compensation expense, including vesting of restricted stock and issuance of common stock (in shares)           6,262      
Share-based compensation expense, including vesting of restricted stock and issuance of common stock 161,823         $ 6 161,817    
Net (loss) income (1,442,792)               (1,442,792)
Ending balance (in shares) at Sep. 30, 2021           348,531      
Ending balance at Sep. 30, 2021 $ (23,213,933)         $ 348 $ 2,948,294   $ (26,162,575)