XML 15 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Stockholders' Equity (Deficit) (Unaudited) - USD ($)
Common Shares
Additional Paid-in Capital
Accumulated Deficit
Total
Beginning balance, value at Dec. 31, 2023 $ 43,146 $ 9,182,140 $ (12,238,691) $ (3,013,405)
Shares outstanding at Dec. 31, 2023 43,145,720      
Exercised Stock Options $ 343 40,907 41,250
Exercised Stock Options, shares 343,525      
Stock Based Compensation $ 0 747,686 0 747,686
Net Loss 0 0 5,784,473 5,784,473
Ending balance, value at Sep. 30, 2024 $ 43,489 9,970,733 (6,454,218) 3,560,004
Shares outstanding at Sep. 30, 2024 43,489,245      
Beginning balance, value at Jun. 30, 2024 $ 43,473 9,669,809 (5,265,304) 4,447,978
Shares outstanding at Jun. 30, 2024 43,472,954      
Exercised Stock Options $ 16 (16)
Exercised Stock Options, shares 16,291      
Stock Based Compensation $ 0 300,940 0 300,940
Net Loss 0 0 (1,188,914) (1,188,914)
Ending balance, value at Sep. 30, 2024 $ 43,489 9,970,733 (6,454,218) 3,560,004
Shares outstanding at Sep. 30, 2024 43,489,245      
Beginning balance, value at Dec. 31, 2024 $ 43,504 10,215,767 (7,747,873) 2,511,398
Shares outstanding at Dec. 31, 2024 43,503,658      
Exercised Stock Options $ 438 82,062 $ 82,500
Exercised Stock Options, shares 438,156     500,000
Stock Based Compensation $ 0 (21,678) 0 $ (21,677)
Net Loss 0 0 (2,149,030) (2,149,030)
Ending balance, value at Sep. 30, 2025 $ 43,942 10,276,151 (9,896,903) 423,190
Shares outstanding at Sep. 30, 2025 43,941,814      
Beginning balance, value at Jun. 30, 2025 $ 43,541 10,699,743 (9,851,809) 891,475
Shares outstanding at Jun. 30, 2025 43,541,140      
Exercised Stock Options $ 401 82,099 82,500
Exercised Stock Options, shares 400,674      
Stock Based Compensation $ 0 (505,691) 0 (505,691)
Net Loss 0 0 (45,094) (45,094)
Ending balance, value at Sep. 30, 2025 $ 43,942 $ 10,276,151 $ (9,896,903) $ 423,190
Shares outstanding at Sep. 30, 2025 43,941,814