XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Statement of Shareholders Equity - USD ($)
Total
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Balance, shares at Dec. 31, 2021   8,670,250    
Balance, amount at Dec. 31, 2021 $ (7,793,587) $ 59,711 $ (10,113,507) $ 2,260,209
Common shares issued for purchase of membership interest, shares   864,780    
Common shares issued for purchase of membership interest, amount 9,498,705 $ 8,648 9,490,057  
Common shares issued for conversion of debt, shares   63,026    
Common shares issued for conversion of debt, amount 409,669 $ 630 409,039  
Common shares issued for purchase of the payment rights, shares   8,915    
Common shares issued for purchase of the payment rights, amount 89,150 $ 89 89,061  
Shares issued for services, shares   9,810    
Shares issued for services, amount 63,750 $ 98 63,652  
Amortization of debt discount and issuance costs 750,451   750,451  
Net income 1,199,503     1,199,503
Balance, shares at Dec. 31, 2022   9,616,781    
Balance, amount at Dec. 31, 2022 4,217,641 $ 69,176 688,753 3,459,712
Shares issued for services, shares   770    
Shares issued for services, amount 5,000 $ 8 4,992  
Amortization of debt discount and issuance costs 30,770   30,770  
Net income (2,067,223)     (2,067,223)
Shares forfeited for services, shares   (3,080)    
Shares forfeited for services, amount 0 $ (31) 31  
Shares issued in connection with warrant and note conversions, shares   539,736    
Shares issued in connection with warrant and note conversions, amount 2,949,774 $ 54 2,949,720  
Shares issued in connection with the combination merger exchange ratio, shares   3,672,293    
Shares issued in connection with the combination merger exchange ratio, amount 0 $ 367 (367)  
Shares issued for deferred underwriter fee, shares   350,000    
Shares issued for deferred underwriter fee, amount 3,500,000 $ 35 3,499,965  
Shares issued in connection with combination merger to public spac shareholders, shares   94,261    
Shares issued in connection with combination merger to public spac shareholders, amount 984,227 $ 9 984,217  
Change in par value of underlying shares 0 $ (68,191) 68,191  
Balance, shares at Dec. 31, 2023   14,270,761    
Balance, amount at Dec. 31, 2023 $ 9,620,190 $ 1,427 $ 8,226,273 $ 1,392,490