XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.3
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY (UNAUDITED) - USD ($)
Total
Common Stock
Additional Paid-In Capital
Accumulated Other Comprehensive Income (Loss)
Accumulated Deficit
Treasury Stock
Balance, shares at Dec. 31, 2022   7,023,401       19,802
Balance, amount at Dec. 31, 2022 $ 14,792,600 $ 351,200 $ 32,900,800 $ (8,400) $ (18,398,600) $ 52,400
Net loss (2,370,500) 0 0 0 (2,370,500) 0
Foreign currency translation adjustment 40,200 0 0 40,200 0 0
Unrealized holding gain on investment securities, net of tax 3,700 0 0 3,700 0 0
Stock-based compensation 602,600 $ 0 602,600 0 0 $ 0
Balance, shares at Mar. 31, 2023   7,023,401       19,802
Balance, amount at Mar. 31, 2023 13,068,600 $ 351,200 33,503,400 35,500 (20,769,100) $ 52,400
Balance, shares at Dec. 31, 2022   7,023,401       19,802
Balance, amount at Dec. 31, 2022 14,792,600 $ 351,200 32,900,800 (8,400) (18,398,600) $ 52,400
Stock-based compensation 2,033,000          
Balance, shares at Sep. 30, 2023   7,003,599        
Balance, amount at Sep. 30, 2023 9,878,000 $ 350,200 34,882,400 (92,400) (25,262,200)  
Balance, shares at Mar. 31, 2023   7,023,401       19,802
Balance, amount at Mar. 31, 2023 13,068,600 $ 351,200 33,503,400 35,500 (20,769,100) $ 52,400
Net loss (2,292,000) 0 0 0 (2,292,000) 0
Foreign currency translation adjustment (30,100) 0 0 (30,100) 0 0
Stock-based compensation 584,700 0 584,700 0 0 0
Unrealized holding loss on investment securities, net of tax (2,100) $ 0 0 (2,100) 0 $ 0
Retirement of treasury stock, shares   (19,802)       (19,802)
Retirement of treasury stock, amount 0 $ (1,000) (51,400) 0 0 $ (52,400)
Balance, shares at Jun. 30, 2023   7,003,599        
Balance, amount at Jun. 30, 2023 11,329,100 $ 350,200 34,036,700 3,300 (23,061,100) 0
Net loss (2,201,000) 0 0 0 (2,201,000) 0
Foreign currency translation adjustment (95,700) 0 0 (95,700) 0 0
Stock-based compensation 845,700 $ 0 845,700 0 0 0
Balance, shares at Sep. 30, 2023   7,003,599        
Balance, amount at Sep. 30, 2023 9,878,000 $ 350,200 34,882,400 (92,400) (25,262,200)  
Balance, shares at Dec. 31, 2023   10,145,211        
Balance, amount at Dec. 31, 2023 13,885,400 $ 507,300 40,844,600 18,600 (27,485,100)  
Net loss (2,051,600) 0 0 0 (2,051,600) 0
Foreign currency translation adjustment (60,300) 0 0 (60,300) 0 0
Stock-based compensation 199,900 $ 0 199,900 0 0 0
Issuance of Common Stock and Warrants, net of issuance costs (Note 7), shares   358,388        
Issuance of Common Stock and Warrants, net of issuance costs (Note 7), amount 221,900 $ 17,900 204,000   0 0
Fair value modification of warrants recorded as stock issuance costs 423,800 $ 0 423,800   0 0
Balance, shares at Mar. 31, 2024   10,503,599        
Balance, amount at Mar. 31, 2024 12,619,100 $ 525,200 41,672,300 (41,700) (29,536,700) 0
Balance, shares at Dec. 31, 2023   10,145,211        
Balance, amount at Dec. 31, 2023 13,885,400 $ 507,300 40,844,600 18,600 (27,485,100)  
Stock-based compensation 849,700          
Balance, shares at Sep. 30, 2024   10,503,599        
Balance, amount at Sep. 30, 2024 10,934,600 $ 525,200 42,322,100 87,700 (32,000,400) 0
Balance, shares at Mar. 31, 2024   10,503,599        
Balance, amount at Mar. 31, 2024 12,619,100 $ 525,200 41,672,300 (41,700) (29,536,700) 0
Net loss (1,283,600) 0 0 0 (1,283,600) 0
Foreign currency translation adjustment 15,800 0 0 15,800 0 0
Stock-based compensation 330,300 $ 0 330,300 0 0 0
Balance, shares at Jun. 30, 2024   10,503,599        
Balance, amount at Jun. 30, 2024 11,681,600 $ 525,200 42,002,600 (25,900) (30,820,300) 0
Net loss (1,180,100) 0 0 0 (1,180,100) 0
Foreign currency translation adjustment 113,600 0 0 113,600 0 0
Stock-based compensation 319,500 $ 0 319,500 0 0 0
Balance, shares at Sep. 30, 2024   10,503,599        
Balance, amount at Sep. 30, 2024 $ 10,934,600 $ 525,200 $ 42,322,100 $ 87,700 $ (32,000,400) $ 0