XML 17 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Changes in Stockholders Equity (Unaudited) - USD ($)
Total
Preferred Stock
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Other Comprehensive Income
Balance, shares at Dec. 31, 2023     132,667,107      
Balance, amount at Dec. 31, 2023 $ 14,747,176 $ 0 $ 13,266 $ 30,684,943 $ (15,953,504) $ 2,471
Issuance of shares of common stock for services, shares     3,339      
Issuance of shares of common stock for services, amount 4,500 0 $ 0 4,500 0 0
Accretion of stock-based compensation - options and restricted stock 183,200 0 0 183,200 0 0
Net loss (2,024,465) 0 $ 0 0 (2,024,465) 0
Balance, shares at Mar. 31, 2024     132,670,446      
Balance, amount at Mar. 31, 2024 12,910,411 0 $ 13,266 30,872,643 (17,977,969) 2,471
Balance, shares at Dec. 31, 2023     132,667,107      
Balance, amount at Dec. 31, 2023 14,747,176 0 $ 13,266 30,684,943 (15,953,504) 2,471
Net loss (7,658,602)          
Balance, shares at Sep. 30, 2024     133,168,049      
Balance, amount at Sep. 30, 2024 8,465,407 0 $ 13,315 32,061,727 (23,612,106) 2,471
Balance, shares at Mar. 31, 2024     132,670,446      
Balance, amount at Mar. 31, 2024 12,910,411 0 $ 13,266 30,872,643 (17,977,969) 2,471
Issuance of shares of common stock for services, shares     243,415      
Issuance of shares of common stock for services, amount 338,100 0 $ 24 338,076 0 0
Accretion of stock-based compensation - options and restricted stock 275,384 0 0 275,384 0 0
Net loss (2,932,320) 0 0 0 (2,932,320) 0
Stock options issued for legal settlement 112,697 0 $ 0 112,697 0 0
Issuance of shares of common stock for cash, net of issuance costs, shares     18,474      
Issuance of shares of common stock for cash, net of issuance costs, amount (25,658) 0 $ 2   0 0
Balance, shares at Jun. 30, 2024     132,932,335      
Balance, amount at Jun. 30, 2024 10,678,614 0 $ 13,292 31,573,140 (20,910,289) 2,471
Issuance of shares of common stock for services, shares     24,918      
Issuance of shares of common stock for services, amount 30,631 0 $ 2 30,629 0 0
Net loss (2,701,817) 0 0 0 (2,701,817) 0
Stock-based compensation 420,409 0 $ 0 420,409 0 0
Stock option cashless exercise, shares     178,760      
Stock option cashless exercise, amount 0 0 $ 18.00   0 0
Issuance of shares of common stock for cash , net of issuance costs, shares     32,036      
Issuance of shares of common stock for cash , net of issuance costs, amount 37,570 0 $ 3 37,567 0 0
Balance, shares at Sep. 30, 2024     133,168,049      
Balance, amount at Sep. 30, 2024 8,465,407 0 $ 13,315 32,061,727 (23,612,106) 2,471
Balance, shares at Dec. 31, 2024     144,301,977      
Balance, amount at Dec. 31, 2024 15,474,781 0 $ 14,429 43,845,499 (28,387,618) 2,471
Issuance of shares of common stock for services, shares     180,986      
Issuance of shares of common stock for services, amount 66,900 0 $ 18 66,882 0 0
Net loss (3,698,414) 0 0 0 (3,698,414) 0
Accretion of stock-based compensation - options 460,512 0 0 460,512 0 0
Accretion of stock-based compensation - restricted stock 248,951 0 $ 0 248,951 0 0
Issuance of shares of common stock for option exercise, shares     200,000      
Issuance of shares of common stock for option exercise, amount 24,000 0 $ 20 23,980 0 0
Balance, shares at Mar. 31, 2025     144,682,963      
Balance, amount at Mar. 31, 2025 12,576,730 0 $ 14,467 44,645,824 (32,086,032) 2,471
Balance, shares at Dec. 31, 2024     144,301,977      
Balance, amount at Dec. 31, 2024 15,474,781 0 $ 14,429 43,845,499 (28,387,618) 2,471
Net loss (12,627,886)          
Balance, shares at Sep. 30, 2025     154,261,131      
Balance, amount at Sep. 30, 2025 6,497,061 0 $ 15,424 47,494,670 (41,015,504) 2,471
Balance, shares at Mar. 31, 2025     144,682,963      
Balance, amount at Mar. 31, 2025 12,576,730 0 $ 14,467 44,645,824 (32,086,032) 2,471
Issuance of shares of common stock for services, shares     112,106      
Issuance of shares of common stock for services, amount 39,000 0 $ 11 38,989 0 0
Net loss (4,580,448) 0 $ 0 0 (4,580,448) 0
Issuance of shares of common stock for cash, net of issuance costs, shares     1,270,706      
Issuance of shares of common stock for cash, net of issuance costs, amount 332,352 0 $ 127 332,225 0 0
Accretion of stock-based compensation - options 277,330 0 0 277,330 0 0
Accretion of stock-based compensation - restricted stock 271,749 0 $ 0 271,749 0 0
Issuance of vested restricted common stock, shares     416,333      
Issuance of vested restricted common stock, amount 0 0 $ 42   0 0
Balance, shares at Jun. 30, 2025     146,482,108      
Balance, amount at Jun. 30, 2025 8,916,713 0 $ 14,647 45,566,075 (36,666,480) 2,471
Issuance of shares of common stock for services, shares     524,541      
Issuance of shares of common stock for services, amount 181,550 0 $ 52 181,498 0 0
Net loss (4,349,024) 0 $ 0 0 (4,349,024) 0
Issuance of shares of common stock for cash, net of issuance costs, shares     6,533,424      
Issuance of shares of common stock for cash, net of issuance costs, amount 1,583,785 0 $ 653 1,583,132 0 0
Accretion of stock-based compensation - options 244,820 0 0 244,820 0 0
Accretion of stock-based compensation - restricted stock 569,197 0 $ 0 569,197 0 0
Issuance of vested restricted common stock, shares     721,058      
Issuance of vested restricted common stock, amount 0 0 $ 72   0 0
Warrant repurchase (649,980) 0 $ 0   0 0
Balance, shares at Sep. 30, 2025     154,261,131      
Balance, amount at Sep. 30, 2025 $ 6,497,061 $ 0 $ 15,424 $ 47,494,670 $ (41,015,504) $ 2,471