XML 16 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Stockholders' Equity (Deficit) (Unaudited) - USD ($)
Preferred Stock [Member]
Common Stock [Member]
Common stock issuable [Member]
Additional Paid-in Capital [Member]
Subscription receivable [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2020 $ 33,912 $ 363,517 $ 340,000 $ 11,559,239 $ (12,359,680) $ (63,012)
Beginning balance, shares at Dec. 31, 2020 395,640 4,241,028 23,341        
Share based compensation 246,966   246,966
Shares issued due to public offering, net of offering costs of $1,672,852 $ 154,800 8,954,348   9,109,148
Beginning balance, shares   1,800,000          
Net loss (613,926) (613,926)
Shares issued for services $ 1,290 89,760   91,050
Beginning balance, shares   15,000          
Over-allotment shares from offering, net of offering costs of $250,928 $ 23,220 1,343,153   1,366,373
Beginning balance, shares   270,000          
Warrants sold during public offering at quoted price   20,700   20,700
Shares issued due to conversion of preferred stock $ (33,812) $ 339,264 (305,452)  
Beginning balance, shares (394,493) 3,944,930          
Shares issued due to conversion of debt $ 54,467 3,745,533   3,800,000
Beginning balance, shares   633,333          
Rounding shares related to initial public offering  
Beginning balance, shares   1,885 (3)        
Shares issued pursuant to software purchase $ 1,984 $ (340,000) 338,016  
Beginning balance, shares   23,338 (23,338)        
Ending balance, value at Mar. 31, 2021 $ 100 $ 938,542 25,992,263 (12,973,606) 13,957,299
Beginning balance, shares at Mar. 31, 2021 1,147 10,929,514        
Beginning balance, value at Dec. 31, 2020 $ 33,912 $ 363,517 $ 340,000 11,559,239 (12,359,680) (63,012)
Beginning balance, shares at Dec. 31, 2020 395,640 4,241,028 23,341        
Net loss             (1,890,812)
Ending balance, value at Jun. 30, 2021 $ 100 $ 939,826 26,224,111 (14,250,492) 12,913,545
Beginning balance, shares at Jun. 30, 2021 1,167 10,944,439        
Beginning balance, value at Mar. 31, 2021 $ 100 $ 938,542 25,992,263 (12,973,606) 13,957,299
Beginning balance, shares at Mar. 31, 2021 1,147 10,929,514        
Share based compensation 183,132   183,132
Shares issued pursuant to acquisition of Kush $ 1,284 48,716   50,000
Beginning balance, shares   14,925          
Net loss (1,276,886) (1,276,886)
Rounding shares related to initial public offering  
Beginning balance, shares 20            
Ending balance, value at Jun. 30, 2021 $ 100 $ 939,826 26,224,111 (14,250,492) 12,913,545
Beginning balance, shares at Jun. 30, 2021 1,167 10,944,439        
Beginning balance, value at Dec. 31, 2021 $ 940,829 26,451,187 (20,000,000) (33,458,145) (26,066,129)
Beginning balance, shares at Dec. 31, 2021 10,956,109        
Share based compensation 739,960 739,960
Shares issued due to public offering, net of offering costs of $1,672,852 $ 781 $ 229,694 (230,424) 20,000,000 20,000,051
Beginning balance, shares 9,076 2,670,892          
Shares issued pursuant to acquisition of Kush $ 52,119 4,711,332 4,763,451
Beginning balance, shares   606,037          
Exercise of Series A warrants $ 32,250 2,442,750 2,475,000
Exercise of Series A warrants, shares   375,000          
Issuance of prefunded Series C Warrants in exchange for common shares $ (281,815) 281,815
Issuance of prefunded Series C Warrants in exchange for common shares, shares   (3,276,929)          
Shares issued for vested stock awards $ 516 (516)
Shares issued for vested stock awards, shares   6,000          
Net loss 9,340,000 9,340,000
Ending balance, value at Mar. 31, 2022 $ 781 $ 973,593 34,396,104 (24,118,145) 11,252,333
Beginning balance, shares at Mar. 31, 2022 9,076 11,337,109        
Beginning balance, value at Dec. 31, 2021 $ 940,829 26,451,187 (20,000,000) (33,458,145) (26,066,129)
Beginning balance, shares at Dec. 31, 2021 10,956,109        
Shares issued due to public offering, net of offering costs of $1,672,852   $ 178,200          
Net loss             19,835,692
Ending balance, value at Jun. 30, 2022 $ 781 $ 1,255,408 34,294,708 (13,622,454) 21,928,443
Beginning balance, shares at Jun. 30, 2022 9,076 14,614,038        
Beginning balance, value at Mar. 31, 2022 $ 781 $ 973,593 34,396,104 (24,118,145) 11,252,333
Beginning balance, shares at Mar. 31, 2022 9,076 11,337,109        
Share based compensation 179,083 179,083
Net loss 10,495,691 10,495,691
Exercise of Series C warrants into common shares $ 281,815 (280,479) 1,336
Exercise of Series C warrants into common shares, shares   3,276,929          
Ending balance, value at Jun. 30, 2022 $ 781 $ 1,255,408 $ 34,294,708 $ (13,622,454) $ 21,928,443
Beginning balance, shares at Jun. 30, 2022 9,076 14,614,038