XML 15 R5.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statements of Convertible Preferred Stock, Stockholders' Deficit and Members' Equity - USD ($)
Total
Previously Reported
Series A Convertible Preferred Stock
Convertible Preferred Stock
Common Stock
Capital Units
Capital Units
Previously Reported
Incentive Units
Incentive Units
Previously Reported
Additional Paid-in Capital
Additional Paid-in Capital
Previously Reported
Accumulated Deficit
Accumulated Deficit
Previously Reported
Beginning Balance at Dec. 31, 2020   $ 151,915         $ 10,681,040       $ 918,922   $ (11,448,047)
Beginning Balance, Shares at Dec. 31, 2020             9,429,006   1,987,474        
Issuance of common stock upon exercise of stock options $ 180,000       $ 31         $ 179,969      
Common stock exercised         308,443                
Issuance of convertible preferred stock, net of issuance costs       $ 10,176,413                  
Issuance of convertible preferred stock, net of issuance costs, Shares       4,373,752                  
Vesting of incentive units, Shares               32,939          
Conversion of capital units into convertible preferred stock, Temporary equity value       $ 10,681,040                  
Conversion of capital units into convertible preferred stock, Temporary equity shares       9,429,006                  
Conversion of capital units into convertible preferred stock, Value (10,681,040)         $ (10,681,040)              
Conversion of capital units into convertible preferred stock, Shares           (9,429,006)              
Cancellation of incentive units upon corporate reorganization, Shares               (2,020,413)          
Stock-based compensation expense 1,114,656                 1,114,656      
Net loss (5,451,778)                     $ (5,451,778)  
Ending Balance at Dec. 31, 2021       $ 20,857,453                  
Ending Balance, Shares at Dec. 31, 2021       13,802,758                  
Ending Balance at Dec. 31, 2021 $ (14,686,247)       $ 31         2,213,547   (16,899,825)  
Ending Balance, Shares at Dec. 31, 2021         308,443                
Common stock exercised 1,385,310                        
Issuance of common stock upon exercise of stock options, net of shares withheld to settle tax withholding requirements $ 659,501       $ 142         659,359      
Issuance of common stock upon exercise of stock options, net of shares withheld to settle tax withholding requirements, Shares         1,415,124                
Issuance of common stock upon exercise of Public Warrants, Shares         100                
Issuance of common stock upon exercise of Public Warrants 1,150                 1,150      
Issuance of common stock in connection with common stock purchase agreement 829,469       $ 48         829,421      
Issuance of common stock in connection with common stock purchase agreement, Shares         475,755                
Issuance of Commitment Shares, Shares         296,181                
Issuance of Commitment Shares 650,000       $ 29         649,971      
Conversion of convertible preferred stock, Temporary equity values       $ (20,857,453)                  
Conversion of convertible preferred stock, Temporary equity shares       (13,802,758)                  
Conversion of convertible preferred stock, Value 20,857,453       $ 1,064         20,856,389      
Conversion of convertible preferred stock, Shares         10,643,403                
Issuance of common stock in connection with the Transaction and Maxim Private Placement, net of redemptions, net tangible assets, and issuance costs, Value 3,443,750       $ 357         3,443,393      
Issuance of common stock in connection with the Transaction and Maxim Private Placement, net of redemptions, net tangible assets, and issuance costs, Shares         3,570,215                
Issuance of convertible preferred stock, net of issuance costs     $ 4,143,854                    
Issuance of convertible preferred stock, net of issuance costs, Shares     4,305                    
Accretion of convertible preferred stock to redemption value     $ 373,856                    
Accretion of convertible preferred stock to redemption value 373,856                 373,856      
Stock-based compensation expense 375,790                 375,790      
Net loss (18,004,098)                     (18,004,098)  
Ending Balance at Dec. 31, 2022     $ 4,517,710                    
Ending Balance, Shares at Dec. 31, 2022     4,305                    
Ending Balance at Dec. 31, 2022 $ (6,247,088)       $ 1,671         $ 28,655,164   $ (34,903,923)  
Ending Balance, Shares at Dec. 31, 2022         16,709,221