XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Condensed Consolidated Statements of Changes in Convertible Preferred Stock and Stockholders' Equity (Unaudited) - USD ($)
Preferred Stock [Member]
Convertible Preferred Stock [Member]
Preferred Stock [Member]
Series E Redeemable Convertible Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2022 $ 800,000   $ 33,974,163 $ 29,045,802 $ (43,613,941) $ 20,206,024
Balance, shares at Dec. 31, 2022   14,722        
Balance at Dec. 31, 2022   $ 14,722,075        
Balance,shares at Dec. 31, 2022 800   339,741,632,384      
Issuance of awarded stock   $ 10,767,500 (10,767,500)
Issuance of awarded stock,shares     107,675,000,000      
Stock-based compensation   1,176,750 1,176,750
Net loss   (4,560,056) (4,560,056)
Series E convertible preferred stock redeemed   22,222 22,222
Temporary equity,Series E convertible preferred stock redeemed, shares   (11,193)        
Temporary equity,Series E convertible preferred stock redeemed   $ (11,192,650)        
Conversion of series E convertible preferred stock   $ 1,585,000 1,585,000
Temporary equity,Conversion of series E convertible preferred stock, shares   (1,585)        
Temporary equity,Conversion of series E convertible preferred stock   $ (1,585,000)        
Conversion of series E convertible preferred stock, shares     15,850,000,000      
Induced conversions of preferred stock   (152,500) (152,500)
Balance at Jun. 30, 2023 $ 800,000   $ 46,326,663 19,324,774 (48,173,997) 18,277,440
Balance, shares at Jun. 30, 2023   1,944        
Balance at Jun. 30, 2023   $ 1,944,425        
Balance,shares at Jun. 30, 2023 800   463,266,632,384      
Balance at Mar. 31, 2023 $ 800,000   $ 34,644,163 29,034,802 (45,521,242) 18,957,723
Balance, shares at Mar. 31, 2023   13,496        
Balance at Mar. 31, 2023   $ 13,496,525        
Balance,shares at Mar. 31, 2023 800   346,441,632,384      
Issuance of awarded stock   $ 10,767,500 (10,767,500)
Issuance of awarded stock,shares     107,675,000,000      
Stock-based compensation   1,126,750 1,126,750
Net loss   (2,652,755) (2,652,755)
Series E convertible preferred stock redeemed   22,222 22,222
Temporary equity,Series E convertible preferred stock redeemed, shares   (10,637)        
Temporary equity,Series E convertible preferred stock redeemed   $ (10,637,100)        
Conversion of series E convertible preferred stock   $ 915,000 915,000
Temporary equity,Conversion of series E convertible preferred stock, shares   (915)        
Temporary equity,Conversion of series E convertible preferred stock   $ (915,000)        
Conversion of series E convertible preferred stock, shares     9,150,000,000      
Induced conversions of preferred stock   (91,500) (91,500)
Balance at Jun. 30, 2023 $ 800,000   $ 46,326,663 19,324,774 (48,173,997) 18,277,440
Balance, shares at Jun. 30, 2023   1,944        
Balance at Jun. 30, 2023   $ 1,944,425        
Balance,shares at Jun. 30, 2023 800   463,266,632,384      
Balance at Dec. 31, 2023   $ 47,826,663 21,028,274 (62,096,821) $ 6,758,116
Balance, shares at Dec. 31, 2023   1,111       1,111
Balance at Dec. 31, 2023   $ 1,111,100       $ 1,111,100
Balance,shares at Dec. 31, 2023     478,266,632,384      
Issuance of awarded stock   $ 100,000 (100,000)
Issuance of awarded stock,shares     1,000,000,000      
Stock-based compensation   2,261,833 2,261,833
Net loss   (5,367,825) (5,367,825)
Induced conversions of preferred stock          
Balance at Jun. 30, 2024   $ 47,926,663 23,190,107 (67,464,646) $ 3,652,124
Balance, shares at Jun. 30, 2024   1,111       1,111
Balance at Jun. 30, 2024   $ 1,111,100       $ 1,111,100
Balance,shares at Jun. 30, 2024     479,266,632,384      
Balance at Mar. 31, 2024   $ 47,826,663 22,155,025 (64,957,968) 5,023,720
Balance, shares at Mar. 31, 2024   1,111        
Balance at Mar. 31, 2024   $ 1,111,100        
Balance,shares at Mar. 31, 2024     478,266,632,384      
Issuance of awarded stock   $ 100,000 (100,000)
Issuance of awarded stock,shares     1,000,000,000      
Stock-based compensation   1,135,082 1,135,082
Net loss   (2,506,678) (2,506,678)
Induced conversions of preferred stock          
Balance at Jun. 30, 2024   $ 47,926,663 $ 23,190,107 $ (67,464,646) $ 3,652,124
Balance, shares at Jun. 30, 2024   1,111       1,111
Balance at Jun. 30, 2024   $ 1,111,100       $ 1,111,100
Balance,shares at Jun. 30, 2024     479,266,632,384