XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.3
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, 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 Loss (2,459,591) (2,459,591)
Stock-Based Compensation $ 11 949,628 949,639
Stock-Based Compensation (in shares) 11,089        
Impact of Former CEO settlement (2,126,131) (2,126,131)
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 Loss         (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 Loss (2,464,909) (2,464,909)
Stock-Based Compensation $ 20 1,180,786 1,180,806
Stock-Based Compensation (in shares) 20,000        
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 Loss (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 (Note 10) (in shares) 500,000        
Stock Issued for Purchase Option (See Note 3) $ 67 600,990 601,057
Stock-Based Compensation (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      
Beginning balance, value at Dec. 31, 2023 $ 85,025 99,490,253 (64,618,818) 34,956,460
Beginning balance (in shares) at Dec. 31, 2023 25,503,530 6      
Net Loss (3,975,196) (3,975,196)
Stock-Based Compensation $ 120 709,882 710,002
Stock-Based Compensation (in shares) 120,144        
Ending balance, value at Mar. 31, 2024 $ 85,145 100,200,135 (68,594,014) 31,691,266
Ending balance (in shares) at Mar. 31, 2024 25,623,674 6      
Beginning balance, value at Dec. 31, 2023 $ 85,025 99,490,253 (64,618,818) 34,956,460
Beginning balance (in shares) at Dec. 31, 2023 25,503,530 6      
Net Loss         (12,004,581)
Ending balance, value at Sep. 30, 2024 $ 91,179 133,061,997 (76,623,399) 56,529,777
Ending balance (in shares) at Sep. 30, 2024 31,656,934 6      
Beginning balance, value at Mar. 31, 2024 $ 85,145 100,200,135 (68,594,014) 31,691,266
Beginning balance (in shares) at Mar. 31, 2024 25,623,674 6      
Net Loss (4,389,771) (4,389,771)
Stock-Based Compensation $ 91 591,546 591,637
Stock-Based Compensation (in shares) 90,669        
Rights Offering (Note 10) $ 4,132 20,507,397 20,511,529
Rights Offering (Note 10) (in shares) 4,132,232        
Conversion of Related-Party Note (Note 8) $ 800 6,160,102 6,160,902
Conversion of Related-Party Note (Note 8) (in shares) 800,000        
Partial Conversion of Option to Purchase (Note 3) $ 600 3,155,400 3,156,000
Partial Conversion of Option to Purchase (Note 3) (in shares) 600,000        
Warrants Exercised $ 129 949,642 949,771
Warrants Exercised (Note 10) (in shares) 128,800        
Ending balance, value at Jun. 30, 2024 $ 90,897 131,564,222 (72,983,785) 58,671,334
Ending balance (in shares) at Jun. 30, 2024 31,375,375 6      
Net Loss (3,639,614) (3,639,614)
Stock-Based Compensation $ 60 335,017 335,077
Stock-Based Compensation (in shares) 59,332        
Conversion of Related-Party Note (Note 8) $ 205 1,086,503 1,086,708
Conversion of Related-Party Note (Note 8) (in shares) 205,427        
Stock Issued for Purchase Option (See Note 3) $ 17 76,255 76,272
Stock-Based Compensation (in shares) 16,800        
Ending balance, value at Sep. 30, 2024 $ 91,179 $ 133,061,997 $ (76,623,399) $ 56,529,777
Ending balance (in shares) at Sep. 30, 2024 31,656,934 6