XML 21 R5.htm IDEA: XBRL DOCUMENT v3.22.4
Consolidated Statements of Stockholders' Equity (Deficit) - USD ($)
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Total
Beginning balance, value at Dec. 31, 2020 $ 1,720 $ 6,472,536 $ (7,956,000) $ (1,481,744)
Beginning balance, shares at Dec. 31, 2020 17,199,912        
Initial public offering, net of expenses $ 719 25,248,855 25,249,574
Initial public offering, net of expenses, shares   7,187,500        
Stock based compensation – related party $ 23 949,619     949,642
Stock based compensation - related party, shares   230,724        
Stock based compensation - other $ 21 871,678 871,699
Stock based compensation - other, shares   211,787        
Options granted 74,733 74,733
Debt discount, related parties $ 1 29,999 30,000
Debt discount, related parties, shares   7,972        
Consideration for acquisition $ 19 749,981 $ 750,000
Consideration for acquisition, shares   193,398       375,000
Issuance of bonus and settlement shares $ 38 1,499,962 $ 1,500,000
Issuance of bonus and settlement shares, shares   384,437        
Warrants and shares to lender $ 1 248,010 248,011
Warrants and shares to lender, shares   13,286        
Issuance of shares for technology $ 79 2,949,921 2,950,000
Issuance of shares for technology, shares   783,899        
Sale of shares $ 3 114,997 115,000
Sale of shares, shares   30,559        
Other comprehensive loss (5,073)
Net loss (9,383,397) (5,073) (9,383,397)
Ending balance, value at Dec. 31, 2021 $ 2,624 39,210,291 (17,339,396) (5,073) 21,868,446
Ending balance, value at Dec. 31, 2021 26,243,474        
Stock based compensation – related party $ 37 1,309,487 1,309,524
Stock based compensation - related party, shares   367,453        
Stock based compensation - other   $ 4 102,755 102,759
Stock based compensation - other, shares   34,142        
Consideration for acquisition $ 4 49,996 50,000
Consideration for acquisition, shares   40,323        
Other comprehensive loss (39,517) (39,517)
Net loss (17,505,765)   (17,505,765)
Ending balance, value at Dec. 31, 2022 $ 2,669 $ 40,672,529 $ (34,845,161) $ (44,590) $ 5,785,447
Ending balance, value at Dec. 31, 2022 26,685,392