XML 18 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Changes in Stockholders' Equity (Unaudited) - USD ($)
Total
Warrants issued in conjunction with series A preferred stock
Issued for services
Series A Preferred Stock
Series Seed Preferred Stock
Redeemable Common Stock
Common Stock
Additional Paid-in Capital
Additional Paid-in Capital
Warrants issued in conjunction with series A preferred stock
Additional Paid-in Capital
Issued for services
Accumulated Deficit
Beginning balance (in shares) at Dec. 31, 2020       210,715 2,624,324 16,666          
Beginning balance at Dec. 31, 2020       $ 1,400,935 $ 6,341,288 $ 29,000          
Increase (Decrease) in Temporary Equity [Roll Forward]                      
Temporary equity new shares issued (in shares)       453,094              
Temporary equity new shares issued       $ 3,034,526              
Conversion of debt to equity (in shares)       844,824              
Conversion of debt to equity       $ 5,728,793              
Fair value of warrants issued in conjunction with the Series A preferred stock       (158,658)              
Fair value of warrants issued for services       $ (13,388)              
Ending balance (in shares) at Mar. 31, 2021       1,508,633 2,624,324 16,666          
Ending balance at Mar. 31, 2021       $ 9,992,208 $ 6,341,288 $ 29,000          
Beginning balance (in shares) at Dec. 31, 2020             331,789        
Beginning balance at Dec. 31, 2020 $ (16,921,079)           $ 332 $ 1,876,159     $ (18,797,570)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Conversion of Senior Convertible Notes, including accrued interest, to Series A preferred stock 137,497             137,497      
Fair value of warrants issued for services   $ 158,658             $ 158,658    
Fair value of warrants issued as placement agent fees 13,388             13,388      
Share-based compensation expense, including vesting of restricted stock and issuance of common stock (in shares)             4,218        
Share-based compensation expense, including vesting of restricted stock and issuance of common stock 25,513           $ 4 25,509      
Net loss (892,049)                   (892,049)
Ending balance (in shares) at Mar. 31, 2021             336,007        
Ending balance at Mar. 31, 2021 (17,478,072)           $ 336 2,211,211     (19,689,619)
Beginning balance (in shares) at Dec. 31, 2020       210,715 2,624,324 16,666          
Beginning balance at Dec. 31, 2020       $ 1,400,935 $ 6,341,288 $ 29,000          
Increase (Decrease) in Temporary Equity [Roll Forward]                      
Temporary equity new shares issued       $ 5,000,000              
Ending balance (in shares) at Sep. 30, 2021       2,212,543 2,624,324 16,666          
Ending balance at Sep. 30, 2021       $ 14,641,005 $ 6,341,288 $ 82,330          
Beginning balance (in shares) at Dec. 31, 2020             331,789        
Beginning balance at Dec. 31, 2020 (16,921,079)           $ 332 1,876,159     (18,797,570)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net loss (7,365,005)                    
Ending balance (in shares) at Sep. 30, 2021             348,531        
Ending balance at Sep. 30, 2021 (23,213,933)           $ 348 2,948,294     (26,162,575)
Beginning balance (in shares) at Mar. 31, 2021       1,508,633 2,624,324 16,666          
Beginning balance at Mar. 31, 2021       $ 9,992,208 $ 6,341,288 $ 29,000          
Increase (Decrease) in Temporary Equity [Roll Forward]                      
Temporary equity new shares issued (in shares)       285,351              
Temporary equity new shares issued       $ 1,948,309              
Fair value of Series A preferred stock issued in conjunction with collaboration and licensing agreement (in shares)       418,559              
Fair value of Series A preferred stock issued in conjunction with collaboration and licensing agreement       $ 2,837,832              
Fair value of warrants issued in conjunction with the Series A preferred stock       (106,935)              
Fair value of warrants issued for services       $ (30,409)              
Change in fair value of redeemable common stock to redemption value           $ 53,330          
Ending balance (in shares) at Jun. 30, 2021       2,212,543 2,624,324 16,666          
Ending balance at Jun. 30, 2021       $ 14,641,005 $ 6,341,288 $ 82,330          
Beginning balance (in shares) at Mar. 31, 2021             336,007        
Beginning balance at Mar. 31, 2021 (17,478,072)           $ 336 2,211,211     (19,689,619)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Fair value of warrants issued for services   $ 106,935             $ 106,935    
Fair value of warrants issued as placement agent fees 30,409             30,409      
Share-based compensation expense, including vesting of restricted stock and issuance of common stock (in shares)             6,262        
Share-based compensation expense, including vesting of restricted stock and issuance of common stock 119,363           $ 6 119,357      
Change in fair value of redeemable common stock to redemption value (53,330)             (53,330)      
Net loss (5,030,164)                   (5,030,164)
Ending balance (in shares) at Jun. 30, 2021             342,269        
Ending balance at Jun. 30, 2021 (22,304,859)           $ 342 2,414,582     (24,719,783)
Ending balance (in shares) at Sep. 30, 2021       2,212,543 2,624,324 16,666          
Ending balance at Sep. 30, 2021       $ 14,641,005 $ 6,341,288 $ 82,330          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Fair value of warrants issued for services     $ 371,895             $ 371,895  
Share-based compensation expense, including vesting of restricted stock and issuance of common stock (in shares)             6,262        
Share-based compensation expense, including vesting of restricted stock and issuance of common stock 161,823           $ 6 161,817      
Net loss (1,442,792)                   (1,442,792)
Ending balance (in shares) at Sep. 30, 2021             348,531        
Ending balance at Sep. 30, 2021 (23,213,933)           $ 348 2,948,294     (26,162,575)
Beginning balance (in shares) at Dec. 31, 2021             15,966,053        
Beginning balance at Dec. 31, 2021 48,272,335           $ 15,966 77,510,809     (29,254,440)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Fair value of warrants issued for services     $ 345,530             $ 345,530  
Share-based compensation expense 214,958             214,958      
Net loss (3,438,337)                   (3,438,337)
Ending balance (in shares) at Mar. 31, 2022             15,966,053        
Ending balance at Mar. 31, 2022 45,394,486           $ 15,966 78,071,297     (32,692,777)
Beginning balance (in shares) at Dec. 31, 2021             15,966,053        
Beginning balance at Dec. 31, 2021 48,272,335           $ 15,966 77,510,809     (29,254,440)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net loss (11,279,158)                    
Ending balance (in shares) at Sep. 30, 2022             15,966,053        
Ending balance at Sep. 30, 2022 38,071,510           $ 15,966 78,589,142     (40,533,598)
Beginning balance (in shares) at Mar. 31, 2022             15,966,053        
Beginning balance at Mar. 31, 2022 45,394,486           $ 15,966 78,071,297     (32,692,777)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Share-based compensation expense 241,324             241,324      
Net loss (3,986,511)                   (3,986,511)
Ending balance (in shares) at Jun. 30, 2022             15,966,053        
Ending balance at Jun. 30, 2022 41,649,299           $ 15,966 78,312,621     (36,679,288)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Share-based compensation expense 276,521             276,521      
Net loss (3,854,310)                   (3,854,310)
Ending balance (in shares) at Sep. 30, 2022             15,966,053        
Ending balance at Sep. 30, 2022 $ 38,071,510           $ 15,966 $ 78,589,142     $ (40,533,598)