XML 15 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Changes in Stockholders' Equity (Deficit) (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Treasury Stock [Member]
Total
Beginning balance, value at Dec. 31, 2020 $ 636 $ 986,443 $ (4,704,607) $ (3,717,528)
Beginning balance, shares at Dec. 31, 2020 6,357,314        
Net loss (4,659,581) (4,659,581)
Stock based compensation 1,232,527 1,232,527
Ending balance, value at Sep. 30, 2021 $ 636 2,218,970 (9,364,188) (7,144,582)
Ending balance, shares at Sep. 30, 2021 6,357,314        
Beginning balance, value at Jun. 30, 2021 $ 636 2,214,535 (8,510,752) (6,295,581)
Beginning balance, shares at Jun. 30, 2021 6,357,314        
Net loss (853,436) (853,436)
Stock based compensation 4,435 4,435
Ending balance, value at Sep. 30, 2021 $ 636 2,218,970 (9,364,188) (7,144,582)
Ending balance, shares at Sep. 30, 2021 6,357,314        
Beginning balance, value at Dec. 31, 2021 $ 636 2,225,712 (6,911,250) (4,684,902)
Beginning balance, shares at Dec. 31, 2021 6,357,314      
Net loss (6,706,744) (6,706,744)
Stock based compensation 598,694 598,694
Purchase of treasury stock, at cost $ (62,147) $ (62,147)
Purchase of treasury stock at cost, shares       75,109 75,109
Exercise of stock options $ 24 24,365 $ 24,389
Exercise of stock options, shares 240,526       240,526
Stock issuance pursuant to services agreement $ 3 99,997 $ 100,000
Stock issuance pursuant to services agreement, shares 31,746        
Initial public offering, net of issuance costs $ 375 12,944,707 12,945,082
Initial public offering, net of issuance costs, shares 3,750,000        
Conversion of related-party convertible notes $ 122 4,901,415 4,901,537
Conversion of related-party convertible notes, shares 1,225,384        
Ending balance, value at Sep. 30, 2022 $ 1,160 20,794,890 (13,617,994) $ (62,147) 7,115,909
Ending balance, shares at Sep. 30, 2022 11,604,970     75,109  
Beginning balance, value at Jun. 30, 2022 $ 1,160 20,554,128 (11,490,508) $ (24,703) 9,040,077
Beginning balance, shares at Jun. 30, 2022 11,604,970     30,000  
Net loss (2,127,486) (2,127,486)
Stock based compensation 240,762 240,762
Purchase of treasury stock, at cost $ (37,444) $ (37,444)
Purchase of treasury stock at cost, shares       45,109 45,109
Ending balance, value at Sep. 30, 2022 $ 1,160 $ 20,794,890 $ (13,617,994) $ (62,147) $ 7,115,909
Ending balance, shares at Sep. 30, 2022 11,604,970     75,109