XML 14 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Changes in Stockholders' Equity (Unaudited) - USD ($)
Board of Directors [Member]
Common Stock [Member]
Board of Directors [Member]
Additional Paid-in Capital [Member]
Board of Directors [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Noncontrolling Interest [Member]
Treasury Stock, Common [Member]
Total
Balance (in shares) at Dec. 31, 2022       69,306,497          
Balance at Dec. 31, 2022       $ 69,306 $ 127,478,325 $ (116,410,405) $ (219,276) $ (911,516) $ 10,006,434
Stock based compensation         388,772 0 0   388,772
Common stock issued for payment of consulting services (in shares)       242,335          
Common stock issued for payment of consulting services       $ 242 125,758 0 0 0 126,000
Common stock issued for services (in shares) 256,868                
Common stock issued for services $ 258 $ (258) $ 0            
Net (loss)           (1,307,666) (11,665)   (1,319,331)
Balance (in shares) at Mar. 31, 2023       69,805,700          
Balance at Mar. 31, 2023       $ 69,806 128,042,597 (117,718,071) (230,941) (911,516) 9,251,875
Common stock to be issued to employees for bonuses         50,000       50,000
Net loss           (1,307,666) (11,665)   (1,319,331)
Balance (in shares) at Dec. 31, 2022       69,306,497          
Balance at Dec. 31, 2022       $ 69,306 127,478,325 (116,410,405) (219,276) (911,516) 10,006,434
Net (loss)                 (5,024,264)
Balance (in shares) at Sep. 30, 2023       70,893,748          
Balance at Sep. 30, 2023       $ 70,894 129,487,592 (121,400,682) (253,263) (911,516) 6,993,025
Net loss                 (5,024,264)
Balance (in shares) at Mar. 31, 2023       69,805,700          
Balance at Mar. 31, 2023       $ 69,806 128,042,597 (117,718,071) (230,941) (911,516) 9,251,875
Stock based compensation         404,330       404,330
Common stock issued for payment of consulting services (in shares)       109,204          
Common stock issued for payment of consulting services       $ 109 56,677 0 0 0 56,786
Common stock issued for services (in shares)       192,835          
Common stock issued for services       $ 193 (193) 0 0 0 0
Net (loss)           (2,216,317) (12,511) 0 (2,228,828)
Balance (in shares) at Jun. 30, 2023       70,107,739          
Balance at Jun. 30, 2023       $ 70,108 128,720,911 (119,934,388) (243,452) (911,516) 7,701,663
Common stock to be issued to employees for bonuses         217,500 0 0 0 217,500
Net loss           (2,216,317) (12,511) 0 (2,228,828)
Stock based compensation         320,325 0 0 0 320,325
Common stock issued for payment of consulting services (in shares)       631,523          
Common stock issued for payment of consulting services       $ 632 396,510 0 0 0 397,142
Common stock issued for services (in shares)       154,486          
Common stock issued for services       $ 154 (154) 0 0 0 0
Net (loss)           (1,466,294) (9,811)   (1,476,105)
Balance (in shares) at Sep. 30, 2023       70,893,748          
Balance at Sep. 30, 2023       $ 70,894 129,487,592 (121,400,682) (253,263) (911,516) 6,993,025
Net loss           (1,466,294) (9,811)   (1,476,105)
Common stock issued to employee for compensation         50,000 0 0 0 50,000
Balance (in shares) at Dec. 31, 2023       75,881,840          
Balance at Dec. 31, 2023       $ 75,881 132,187,656 (123,339,509) 0 (911,516) 8,012,512
Stock based compensation       $ 0 313,505 0 0 0 313,505
Common stock issued in public offering net of issuance cost (in shares)       372,110          
Common stock issued in public offering net of issuance cost       $ 372 191,784 0 0 0 192,156
Common Stock issued exercised warrants (in shares)       103,500          
Common Stock issued exercised warrants       $ 104 51,647 0 0 0 51,751
Common stock issued for payment of consulting services (in shares)       90,170          
Common stock issued for payment of consulting services       $ 90 65,971 0 0 0 66,061
Common stock to be issued to employees for bonuses (in shares)       30,165          
Common stock to be issued to employees for bonuses       $ 31 264,922 0 0 0 264,953
Common stock issued for services (in shares) 154,494                
Common stock issued for services $ 154 $ (154) $ 0            
Net (loss)       $ 0 0 (1,440,529) 0 0 (1,440,529)
Common stock to be issued to employees for bonuses (in shares)       30,165          
Common stock to be issued to employees for bonuses       $ 31 264,922 0 0 0 264,953
Balance (in shares) at Mar. 31, 2024       76,632,279          
Balance at Mar. 31, 2024       $ 76,632 133,075,331 (124,780,038) 0 (911,516) 7,460,409
Net loss       $ 0 0 (1,440,529) 0 0 (1,440,529)
Balance (in shares) at Dec. 31, 2023       75,881,840          
Balance at Dec. 31, 2023       $ 75,881 132,187,656 (123,339,509) 0 (911,516) $ 8,012,512
Common Stock issued exercised warrants (in shares)                 103,500
Net (loss)                 $ (2,678,062)
Balance (in shares) at Sep. 30, 2024       77,709,455          
Balance at Sep. 30, 2024       $ 77,710 134,072,861 (126,017,571) 0 (911,516) 7,221,484
Net loss                 (2,678,062)
Balance (in shares) at Mar. 31, 2024       76,632,279          
Balance at Mar. 31, 2024       $ 76,632 133,075,331 (124,780,038) 0 (911,516) 7,460,409
Stock based compensation       $ 0 207,690 0 0 0 207,690
Common stock issued for payment of consulting services (in shares)       99,063          
Common stock issued for payment of consulting services       $ 99 62,041 0 0 0 62,140
Common stock to be issued to employees for bonuses (in shares)       322,937          
Common stock to be issued to employees for bonuses         (324) 0 0 0 0
Common stock issued for services (in shares)       154,496          
Common stock issued for services       $ 154 (154) 0 0 0 0
Net (loss)       $ 0 0 223,638 0 0 223,638
Common stock to be issued to employees for bonuses (in shares)       322,937          
Common stock to be issued to employees for bonuses         (324) 0 0 0 0
Restricted common stock issued to employees (in shares)       18,939          
Restricted common stock issued to employees       $ 19 (19)
Balance (in shares) at Jun. 30, 2024       77,227,714          
Balance at Jun. 30, 2024       $ 77,228 133,344,565 (124,556,400) 0 (911,516) 7,953,877
Net loss       0 0 223,638 0 0 223,638
Stock based compensation       $ 0 484,078 0 0 0 484,078
Common stock issued for payment of consulting services (in shares)       299,198          
Common stock issued for payment of consulting services       $ 299 244,401 0 0 0 244,700
Common stock issued for services (in shares)       182,543          
Common stock issued for services       $ 183 (183) 0 0 0 0
Net (loss)       $ 0 0 (1,461,171) 0 0 (1,461,171)
Balance (in shares) at Sep. 30, 2024       77,709,455          
Balance at Sep. 30, 2024       $ 77,710 134,072,861 (126,017,571) 0 (911,516) 7,221,484
Net loss       $ 0 $ 0 $ (1,461,171) $ 0 $ 0 $ (1,461,171)