XML 14 R5.htm IDEA: XBRL DOCUMENT v3.23.1
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 $ 24,315 $ 340,000 $ 11,898,441 $ (12,359,680) $ (63,012)
Beginning balance, shares at Dec. 31, 2020 395,640 282,735 1,556        
Share based compensation 246,966   246,966
Shares issued due to public offering, net of offering costs of $1,672,852 $ 10,320 9,098,828   9,109,148
Beginning balance, shares   120,000          
Net loss (613,926) (613,926)
Shares issued for services $ 86 90,964   91,050
Beginning balance, shares   1,000          
Over-allotment shares from offering, net of offering costs of $250,928 $ 1,548 1,364,825   1,366,373
Beginning balance, shares   18,000          
Warrants sold during public offering at quoted price 20,700   20,700
Shares issued due to conversion of preferred stock $ (33,812) $ 22,618 11,194  
Beginning balance, shares (394,493) 262,995          
Shares issued due to conversion of debt $ 3,631 3,796,369   3,800,000
Beginning balance, shares   42,222          
Rounding shares related to initial public offering  
Beginning balance, shares   126        
Shares issued pursuant to software purchase $ 134 $ (340,000) 339,866  
Beginning balance, shares   1,556 (1,556)        
Ending balance, value at Mar. 31, 2021 $ 100 $ 62,652 26,868,153 (12,973,606) 13,957,299
Beginning balance, shares at Mar. 31, 2021 1,147 728,634        
Beginning balance, value at Dec. 31, 2020 $ 33,912 $ 24,315 $ 340,000 11,898,441 (12,359,680) (63,012)
Beginning balance, shares at Dec. 31, 2020 395,640 282,735 1,556        
Net loss             (1,890,812)
Ending balance, value at Jun. 30, 2021 $ 100 $ 62,738 27,101,199 (14,250,492) 12,913,545
Beginning balance, shares at Jun. 30, 2021 1,167 729,629        
Beginning balance, value at Mar. 31, 2021 $ 100 $ 62,652 26,868,153 (12,973,606) 13,957,299
Beginning balance, shares at Mar. 31, 2021 1,147 728,634        
Share based compensation 183,132   183,132
Shares issued pursuant to acquisition of Kush $ 86 49,915   50,000
Beginning balance, shares   995          
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 $ 62,738 27,101,199 (14,250,492) 12,913,545
Beginning balance, shares at Jun. 30, 2021 1,167 729,629        
Beginning balance, value at Dec. 31, 2021 $ 62,815 27,329,201 (20,000,000) (33,458,145) (26,066,129)
Beginning balance, shares at Dec. 31, 2021 730,407        
Share based compensation 739,960 739,960
Shares issued due to public offering, net of offering costs of $1,672,852 $ 781 $ 15,313 (16,043) 20,000,000 20,000,051
Beginning balance, shares 9,076 178,059          
Shares issued pursuant to acquisition of Kush $ 3,475 4,759,976 4,763,451
Beginning balance, shares   40,402          
Exercise of Series A warrants $ 2,150 2,472,850 2,475,000
Exercise of Series A warrants, shares   25,000          
Issuance of prefunded Series C Warrants in exchange for common shares $ (18,788) 18,788
Issuance of prefunded Series C Warrants in exchange for common shares, shares   (218,462)          
Shares issued for vested stock awards $ 34 (34)
Shares issued for vested stock awards, shares   400          
Net loss 9,340,000 9,340,000
Ending balance, value at Mar. 31, 2022 $ 781 $ 64,999 35,304,698 (24,118,145) 11,252,333
Beginning balance, shares at Mar. 31, 2022 9,076 755,806        
Beginning balance, value at Dec. 31, 2021 $ 62,815 27,329,201 (20,000,000) (33,458,145) (26,066,129)
Beginning balance, shares at Dec. 31, 2021 730,407        
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 $ 83,787 35,466,329 (13,622,454) 21,928,443
Beginning balance, shares at Jun. 30, 2022 9,076 974,268        
Beginning balance, value at Mar. 31, 2022 $ 781 $ 64,999 35,304,698 (24,118,145) 11,252,333
Beginning balance, shares at Mar. 31, 2022 9,076 755,806        
Share based compensation 179,083 179,083
Net loss 10,495,691 10,495,691
Exercise of Series C warrants into common shares $ 18,788 (17,452) 1,336
Exercise of Series C warrants into common shares, shares   218,462          
Ending balance, value at Jun. 30, 2022 $ 781 $ 83,787 $ 35,466,329 $ (13,622,454) $ 21,928,443
Beginning balance, shares at Jun. 30, 2022 9,076 974,268