XML 29 R5.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Statements of Stockholders' Deficit - USD ($)
Preferred Stock [Member]
Convertible Series A Preferred stock [Member]
Preferred Stock [Member]
Convertible Series Seed Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2021 $ 507 $ 115 $ 1,928 $ 28,323,157 $ (29,151,367) $ (825,660)
Balance, shares at Dec. 31, 2021 506,637 115,477 1,928,004      
Stock based compensation 27,319 27,319
Common stock issued upon signing of notes payable $ 35 4,754 4,789
Common stock issued upon signing of notes payable, shares     35,318      
Net loss (4,780,061) (4,780,061)
Ending balance, value at Dec. 31, 2022 $ 507 $ 115 $ 1,963 28,355,230 (33,931,428) (5,573,613)
Balance, shares at Dec. 31, 2022 506,637 115,477 1,963,322      
Net loss           (13,034,385)
Ending balance, value at Sep. 30, 2023           (1,061,087)
Beginning balance, value at Dec. 31, 2022 $ 507 $ 115 $ 1,963 28,355,230 (33,931,428) (5,573,613)
Balance, shares at Dec. 31, 2022 506,637 115,477 1,963,322      
Net loss (14,626,683) (14,626,683)
Common stock issued upon initial public offering $ 1,099 4,109,578 4,110,677
Common stock issued upon initial public offering, shares     1,098,667      
Common stock issued upon preferred stock conversion $ (507) $ (115) $ 1,244 (622)
Common stock issued upon preferred stock conversion, shares (506,637) (115,477) 1,244,228      
Common stock issued upon debt conversion $ 1,650 9,897,833 9,899,483
Common stock issued upon debt conversion, shares     1,649,900      
Common stock issued from agreements $ 425 749,575 750,000
Common stock issued from agreements, shares     425,000      
Reclassification of warrant liability to equity 3,720,997 3,720,997
Warrants exercised $ 128 315,770 315,898
Warrants exercised, shares     127,780      
Ending balance, value at Dec. 31, 2023 $ 6,509 $ 47,148,361 $ (48,558,111) $ (1,403,241)
Balance, shares at Dec. 31, 2023 6,508,897