XML 16 R5.htm IDEA: XBRL DOCUMENT v3.23.3
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (Unaudited) - USD ($)
Common Stock [Member]
Preferred Stock [Member]
Additional Paid-in Capital [Member]
AOCI Attributable to Parent [Member]
Total
Beginning balance, value at Dec. 31, 2021 $ 79,362 $ 68,988,134 $ (59,233,343) $ 9,834,153
Beginning balance (in shares) at Dec. 31, 2021 19,840,648      
Net Income 3,623,427 3,623,427
Stock-Based Compensation 376,278 376,278
Warrants Exercised $ 195 97,305 97,500
Warrants Exercised (in shares) 48,750        
Issuance of Preferred Stock 6 6
Issuance of Preferred Stock (in shares)   6      
Ending balance, value at Mar. 31, 2022 $ 79,557 69,461,723 (55,609,916) 13,931,364
Ending balance (in shares) at Mar. 31, 2022 19,889,398 6      
Beginning balance, value at Dec. 31, 2021 $ 79,362 68,988,134 (59,233,343) 9,834,153
Beginning balance (in shares) at Dec. 31, 2021 19,840,648      
Net Income         9,373,648
Ending balance, value at Sep. 30, 2022 $ 81,550 74,048,678 (49,859,695) 24,270,533
Ending balance (in shares) at Sep. 30, 2022 21,882,565 6      
Beginning balance, value at Mar. 31, 2022 $ 79,557 69,461,723 (55,609,916) 13,931,364
Beginning balance (in shares) at Mar. 31, 2022 19,889,398 6      
Net Income 5,534,280 5,534,280
Stock-Based Compensation 486,904 486,904
Options and Warrants Exercised $ 1,554 2,885,629 2,887,183
Options and Warrants Exercised (in shares) 1,553,895        
Ending balance, value at Jun. 30, 2022 $ 81,111 72,834,256 (50,075,636) 22,839,731
Ending balance (in shares) at Jun. 30, 2022 21,443,293 6      
Net Income 215,941 215,941
Stock-Based Compensation 809,641 809,641
Options and Warrants Exercised $ 439 404,781 405,220
Options and Warrants Exercised (in shares) 439,272        
Ending balance, value at Sep. 30, 2022 $ 81,550 74,048,678 (49,859,695) 24,270,533
Ending balance (in shares) at Sep. 30, 2022 21,882,565 6      
Beginning balance, value at Dec. 31, 2022 $ 81,615 75,303,479 (52,149,213) 23,235,881
Beginning balance (in shares) at Dec. 31, 2022 22,093,503 6      
Net Income (2,459,591) (2,459,591)
Impact of Former CEO settlement (2,126,131) (2,126,131)
Stock-Based Compensation $ 11 949,628 949,639
Stock-Based Compensation (in shares) 11,089        
Ending balance, value at Mar. 31, 2023 $ 81,626 74,126,976 (54,608,804) 19,599,798
Ending balance (in shares) at Mar. 31, 2023 22,104,592 6      
Beginning balance, value at Dec. 31, 2022 $ 81,615 75,303,479 (52,149,213) 23,235,881
Beginning balance (in shares) at Dec. 31, 2022 22,093,503 6      
Net Income         (7,672,128)
Ending balance, value at Sep. 30, 2023 $ 82,414 78,566,843 (59,821,341) 18,827,916
Ending balance (in shares) at Sep. 30, 2023 22,892,280 6      
Beginning balance, value at Mar. 31, 2023 $ 81,626 74,126,976 (54,608,804) 19,599,798
Beginning balance (in shares) at Mar. 31, 2023 22,104,592 6      
Net Income (2,464,909) (2,464,909)
Stock-Based Compensation $ 20 1,180,786 1,180,806
Stock-Based Compensation (in shares) 20,000        
Options and Warrants Exercised
Ending balance, value at Jun. 30, 2023 $ 81,646 75,307,762 (57,073,713) 18,315,695
Ending balance (in shares) at Jun. 30, 2023 22,124,592 6      
Net Income (2,747,628) (2,747,628)
Stock-Based Compensation $ 201 158,591 158,792
Stock-Based Compensation (in shares) 200,688        
Warrants Exercised $ 500 2,499,500 2,500,000
Warrants Exercised (in shares) 500,000        
Stock Issued for Purchase Option (See Note 3) $ 67 600,990 601,057
Stock Issued for Purchase Option (in shares) 67,000        
Ending balance, value at Sep. 30, 2023 $ 82,414 $ 78,566,843 $ (59,821,341) $ 18,827,916
Ending balance (in shares) at Sep. 30, 2023 22,892,280 6