XML 17 R5.htm IDEA: XBRL DOCUMENT v3.22.4
Consolidated Changes in Stockholders Equity - USD ($)
Total
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-In Capital [Member]
Accumulated Deficit [Member]
Other Comprehensive Income [Member]
Balance, shares at Dec. 31, 2020     62,410,452      
Balance, amount at Dec. 31, 2020 $ 11,250 $ 0 $ 6,241 $ 416 $ 4,593 $ 0
Accretion of stock-based compensation 204,217 0 $ 0 204,217 0 0
Recapitalization of the Company, shares     33,203,512      
Recapitalization of the Company, amount (84,225) 0 $ 3,320 (87,545) 0 0
Issuance of stock warrants for development of product 1,399,833 $ 0 0 1,399,833 0 0
Series D preferred stock issued for cash and settlement of accounts payable, shares   440,125        
Series D preferred stock issued for cash and settlement of accounts payable, amount $ 6,601,745 $ 44 $ 0 6,601,701 0 0
Exercised. Option and Warrants, shares 5,033,333   4,958,833      
Exercised. Option and Warrants, amount $ 1,285,344 0 $ 496 1,284,848 0 0
Issuance of common stock for license rights, shares     1,602,282      
Issuance of common stock for license rights, amount 1,073,529 $ 0 $ 160 1,073,369 0 0
Conversion of convertible preferred shares into common stock, shares   (412,853) 20,642,667      
Conversion of convertible preferred shares into common stock, amount 0 $ (41) $ 2,064 (2,023) 0 0
Issuance of common stock, shares     2,500,000      
Issuance of common stock, amount 5,000,000 0 $ 250 4,999,750 0 0
Net loss (3,164,608) $ 0 $ 0 0 (3,164,608) 0
Balance, shares at Dec. 31, 2021   27,272 125,317,746      
Balance, amount at Dec. 31, 2021 12,327,085 $ 3 $ 12,531 15,474,566 (3,160,015) 0
Accretion of stock-based compensation $ 610,741 0 $ 0 610,741 0 0
Exercised. Option and Warrants, shares 0   21,650      
Exercised. Option and Warrants, amount $ 25,051 $ 0 $ 2 25,049 0 0
Conversion of convertible preferred shares into common stock, shares   (27,272) 1,363,149      
Conversion of convertible preferred shares into common stock, amount (2) $ (3) $ 136 (135) 0 0
Net loss (4,689,967) 0 0 0 (4,689,967) 0
Foreign Currency Gain (Loss) (328) 0 0 0 0 (328)
Unrealized Gain (Loss) on investments (18,968) 0 $ 0 0 0 (18,968)
Balance, shares at Dec. 31, 2022     126,702,545      
Balance, amount at Dec. 31, 2022 $ 8,253,612 $ 0 $ 12,669 $ 16,110,221 $ (7,849,982) $ (19,296)