XML 18 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Stockholders' Equity (Unaudited) - USD ($)
Preferred Stock [Member]
Series A Convertible Preferred Stock [Member]
Preferred Stock [Member]
Series B Convertible Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2023 $ 3,500,000 $ 225 $ 48,976,265 $ (48,481,728) $ 3,994,762
Balance, shares at Dec. 31, 2023 350,000 2,249,290      
Stock-based compensation expense 340,445 340,445
Net loss (2,968,271) (2,968,271)
Balance at Sep. 30, 2024 $ 3,500,000 $ 225 49,316,710 (51,449,999) 1,366,936
Balance, shares at Sep. 30, 2024 350,000 2,249,290      
Balance at Jun. 30, 2024 $ 3,500,000 $ 225 49,209,883 (50,463,969) 2,246,139
Balance, shares at Jun. 30, 2024 350,000 2,249,290      
Stock-based compensation expense 106,827 106,827
Net loss (986,030) (986,030)
Balance at Sep. 30, 2024 $ 3,500,000 $ 225 49,316,710 (51,449,999) 1,366,936
Balance, shares at Sep. 30, 2024 350,000 2,249,290      
Balance at Dec. 31, 2024 $ 3,500,000 $ 225 49,394,687 (52,067,693) 827,219
Balance, shares at Dec. 31, 2024 350,000 2,249,290      
Proceeds from sale of securities in July 2025 registered private placement, net of offering costs $ 2,553,359 $ 6 1,624,797 4,178,162
Proceeds from sale of securities in July 2025 registered private placement, net of offering costs, shares   3,573,130 59,552      
Proceeds from sale of securities in registered direct equity offering, net of offering costs $ 43 914,185 914,228
Proceeds from sale of securities in registered direct equity offering, net of offering costs, shares     434,784      
Exercise of placement agent warrants $ 22 (22)
Exercise of placement agent warrants, shares     221,690      
Exercise of pre-funded warrants $ 242 (242)
Exercise of pre-funded warrants, shares     2,426,111      
Exercise of common warrants $ 2 45,798 $ 45,800
Exercise of common warrants, shares     20,000    
Shares issued for services $ 1 44,710 $ 44,711
Shares issued for services, shares     9,181      
Series B Convertible Preferred Stock 8% cumulative dividend (50,367) (50,367)
Stock-based compensation expense 1,059,815 1,059,815
Net loss (3,465,626) (3,465,626)
Stock options issued to settle accrued payable 27,500 27,500
Conversion of Series A convertible stock $ (3,500,000) $ 8 3,499,992
Conversion of Series A convertible stock, shares (350,000) 72,917      
Proceeds from sale of securities in July 2025 registered direct offering, net of offering costs $ 21 1,330,791 1,330,812
Proceeds from sale of securities in July 2025 registered direct offering, net of offering costs, shares     210,675      
Balance at Sep. 30, 2025 $ 2,553,359 $ 570 57,891,644 (55,533,319) 4,912,254
Balance, shares at Sep. 30, 2025 3,573,130 5,704,200      
Balance at Jun. 30, 2025 $ 276 54,204,101 (53,552,921) 651,456
Balance, shares at Jun. 30, 2025 2,756,991      
Proceeds from sale of securities in July 2025 registered private placement, net of offering costs $ 2,553,359 $ 6 1,624,797 4,178,162
Proceeds from sale of securities in July 2025 registered private placement, net of offering costs, shares   3,573,130 59,552      
Proceeds from sale of securities in registered direct equity offering, net of offering costs $ 21 1,330,791 1,330,812
Proceeds from sale of securities in registered direct equity offering, net of offering costs, shares     210,675      
Exercise of placement agent warrants $ 22 (22)
Exercise of placement agent warrants, shares     221,690      
Exercise of pre-funded warrants $ 242 (242)
Exercise of pre-funded warrants, shares     2,426,111      
Exercise of common warrants $ 2 45,798 45,800
Exercise of common warrants, shares     20,000      
Shares issued for services $ 1 44,710 44,711
Shares issued for services, shares     9,181      
Series B Convertible Preferred Stock 8% cumulative dividend (50,367) (50,367)
Stock-based compensation expense 692,078 692,078
Net loss (1,980,398) (1,980,398)
Balance at Sep. 30, 2025 $ 2,553,359 $ 570 $ 57,891,644 $ (55,533,319) $ 4,912,254
Balance, shares at Sep. 30, 2025 3,573,130 5,704,200