XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Consolidated Statement of Changes in Stockholders Equity (Unaudited) - USD ($)
Total
Series E Preferred Stock
Common Stock
Common stock to be issued
Additional Paid-In Capital
Retained Earnings (Accumulated Deficit)
Balance, shares at Dec. 31, 2022   86,000 1,085,184 39,196    
Balance, amount at Dec. 31, 2022 $ 5,078,317 $ 9 $ 109 $ 4 $ 74,333,737 $ (69,255,541)
Stock based compensation - Options 390,806 0 0 0 390,806 0
Stock based compensation - RSUs 152,143 0 0 0 152,143 0
Anti-dilution adjustment to warrants 0 0 $ 0 0 503,643 (503,643)
Common stock issued for restricted stock units, shares     7,387      
Common stock issued for restricted stock units, amount 0 0 $ 1 0 1 0
Common stock issued upon exercise of warrants, shares     54,768      
Common stock issued upon exercise of warrants, amount 315,178 0 $ 5 0 315,173 0
Net loss (3,315,769) $ 0 $ 0 $ 0 0 (3,315,769)
Balance, shares at Mar. 31, 2023   86,000 1,147,339 39,196    
Balance, amount at Mar. 31, 2023 2,620,675 $ 9 $ 115 $ 4 75,695,500 (73,074,953)
Stock based compensation - Options 219,560 0 0 0 219,560 0
Net loss (980,273) 0 $ 0 $ 0 0 (980,273)
Common stock issued for the exchange of warrants, shares     38,804 (39,196)    
Common stock issued for the exchange of warrants, amount 0 $ 0 $ 4 $ 4 0 0
Balance, shares at Jun. 30, 2023   86,000 1,186,143      
Balance, amount at Jun. 30, 2023 1,859,962 $ 9 $ 119 0 75,915,060 (74,055,226)
Stock based compensation - Options 343,951 0 0 0 343,951 0
Net loss (1,030,682) 0 $ 0 0 0 (1,030,682)
Issuance of common stock, net of equity issuance costs of $250,490, shares     130,000      
Issuance of common stock, net of equity issuance costs of $250,490, amount 785,509 0 $ 13 0 785,496 0
Recapitalization (80,000) 0 $ 0 0 (80,000) 0
Effect of the August 2023 reverse stock split on common stock, shares     25,537      
Effect of the August 2023 reverse stock split on common stock, amount     $ 2   (2)  
Common stock issued upon exercise of pre-funded warrants, shares     92,223      
Common stock issued upon exercise of pre-funded warrants, amount 0 $ 0 $ 9 0 9 0
Balance, shares at Sep. 30, 2023   86,000 1,433,903      
Balance, amount at Sep. 30, 2023 1,878,740 $ 9 $ 143 0 76,964,496 (75,085,908)
Balance, shares at Dec. 31, 2023   86,000 1,433,903      
Balance, amount at Dec. 31, 2023 930,008 $ 9 $ 143 0 77,348,939 (76,419,083)
Stock based compensation - Options 44,247 0 $ 0 0 44,247 0
Common stock issued upon exercise of warrants, shares     213,186      
Common stock issued upon exercise of warrants, amount 592,057 0 $ 21 0 592,036 0
Net loss (778,427) 0 $ 0 0 0 (778,427)
Common stock issued for services, shares     180,000      
Common stock issued for services, amount 255,600 $ 0 $ 18 0 255,582 0
Conversion of Preferred stock, Series E, to Common stock, shares   86,000 28,667      
Conversion of Preferred stock, Series E, to Common stock, amount 0 $ 9 $ 3 0 6 0
Common stock issued in connection with purchase of intangible assets, shares     392,155      
Common stock issued in connection with purchase of intangible assets, amount 647,055 0 $ 39 0 647,016 0
Warrants issued in connection with purchase of intangible assets 480,358 0 $ 0 0 480,358 0
Issuance of common stock upon conversion of promissory note, shares     168,414      
Issuance of common stock upon conversion of promissory note, amount 273,673 0 $ 17 0 273,656 0
Issuance of common stock upon conversion of promissory notes, shares     286,001      
Issuance of common stock upon conversion of promissory notes, amount 523,380 0 $ 29 0 523,351 0
Balance, shares at Mar. 31, 2024     2,702,326      
Balance, amount at Mar. 31, 2024 2,967,951 $ 0 $ 270 0 80,165,191 (77,197,510)
Balance, shares at Dec. 31, 2023   86,000 1,433,903      
Balance, amount at Dec. 31, 2023 930,008 $ 9 $ 143 $ 0 77,348,939 (76,419,083)
Balance, shares at Sep. 30, 2024     12,184,109 1,359,391    
Balance, amount at Sep. 30, 2024 6,832,226 0 $ 1,218 $ 136 98,353,677 (91,522,805)
Balance, shares at Mar. 31, 2024     2,702,326      
Balance, amount at Mar. 31, 2024 2,967,951 0 $ 270 0 80,165,191 (77,197,510)
Stock based compensation - Options 27,967 0 0 0 27,967 0
Net loss (1,015,272) 0 $ 0 0 0 (1,015,272)
Proceeds from sale of common stock in offering, shares     481,000      
Proceeds from sale of common stock in offering, amount 481,000 0 $ 48 0 480,952 0
Issuance of common stock upon settlement of consulting agreement, shares     89,256      
Issuance of common stock upon settlement of consulting agreement, amount 152,629 0 $ 9 0 152,620 0
Balance, shares at Jun. 30, 2024     3,272,582      
Balance, amount at Jun. 30, 2024 2,614,275 0 $ 327 0 80,826,730 (78,212,782)
Stock based compensation - Options 27,954 0 0 0 27,954 0
Net loss (13,310,023) 0 $ 0 0 0 (13,310,023)
Stock based compensation - Stock, shares     530,374      
Stock based compensation - Stock, amount 1,111,898 0 $ 53 $ 0 1,111,845 0
Issuance of common stock upon settlement of debt, shares     4,859,178 1,219,391    
Issuance of common stock upon settlement of debt, amount 11,029,647 0 $ 486 $ 122 11,029,039 0
Proceeds from sale of common stock, shares     1,749,975      
Proceeds from sale of common stock, amount 1,749,975 0 $ 175 $ 0 1,749,800 0
Issuance of common stock for services, shares     1,772,000 140,000    
Issuance of common stock for services, amount 3,608,500 0 $ 177 $ 14 3,608,309 0
Balance, shares at Sep. 30, 2024     12,184,109 1,359,391    
Balance, amount at Sep. 30, 2024 $ 6,832,226 $ 0 $ 1,218 $ 136 $ 98,353,677 $ (91,522,805)