XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Changes in Stockholders' Equity (Deficit) (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Receivables for Sale of Stock [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2023 $ 2,652 $ 17,778,498 $ (23,582,504) $ (5,801,354)
Balance, shares at Dec. 31, 2023 26,526,405        
Stock-based compensation 827,356 827,356
Sale of common stock, net of receivables of $75,000 $ 11 149,989 (75,000) 75,000
Sale of common stock, net of receivables of $75,000, shares 112,500        
Net income (loss) (911,998) (911,998)
Issuance of restricted stock and stock options for accrued compensation 60,000 60,000
Shares issued for vesting of restricted stock $ 349 (349)
Shares issued for vesting of restricted stock, shares 3,487,500        
Reconciling shares due to forward stock split
Reconciling shares due to forward stock split, shares 8        
Balance at Sep. 30, 2024 $ 3,012 18,815,494 (75,000) (24,494,502) (5,750,996)
Balance, shares at Sep. 30, 2024 30,126,413        
Beginning balance, value at Jun. 30, 2024 $ 3,012 18,620,438 (75,000) (23,903,481) (5,355,031)
Balance, shares at Jun. 30, 2024 30,126,413        
Stock-based compensation 195,056 195,056
Net income (loss) (591,021) (591,021)
Balance at Sep. 30, 2024 $ 3,012 18,815,494 (75,000) (24,494,502) (5,750,996)
Balance, shares at Sep. 30, 2024 30,126,413        
Beginning balance, value at Dec. 31, 2024 $ 3,310 30,190,827   (26,022,129) 4,172,008
Balance, shares at Dec. 31, 2024 33,103,860        
Stock-based compensation 1,676,667   1,676,667
Shares issued for warrant exercises $ 94 (94)  
Shares issued for warrant exercises, shares 943,846        
Sale of common stock, net of receivables of $75,000 $ 15 212,593   212,608
Sale of common stock, net of receivables of $75,000, shares 143,654        
Net income (loss)   (6,069,866) (6,069,866)
Shares issued for services rendered $ 10 65,990   66,000
Shares issued for services rendered, shares 103,186        
Balance at Sep. 30, 2025 $ 3,429 32,145,983 (32,091,995) 57,417
Balance, shares at Sep. 30, 2025 34,294,546        
Beginning balance, value at Jun. 30, 2025 $ 3,483 31,140,596 (29,803,961) 1,340,118
Balance, shares at Jun. 30, 2025 34,833,083        
Stock-based compensation 792,725   792,725
Shares issued for warrant exercises $ 94 (94)  
Shares issued for warrant exercises, shares 943,846        
Sale of common stock, net of receivables of $75,000 $ 15 212,593   212,608
Sale of common stock, net of receivables of $75,000, shares 143,654        
Shares not issued for vested restricted stock units due to administrative delay – See Note 6 $ (163) 163  
Shares issued for warrant exercises, shares (1,626,037)        
Net income (loss) (2,288,034) (2,288,034)
Balance at Sep. 30, 2025 $ 3,429 $ 32,145,983 $ (32,091,995) $ 57,417
Balance, shares at Sep. 30, 2025 34,294,546