XML 14 R6.htm IDEA: XBRL DOCUMENT v3.23.3
Condensed Statements of Changes in Stockholders Equity (Deficit) (Unaudited) - USD ($)
Preferred Stock Series A [Member]
Preferred Stock Series A 1 A 2 A 3 A 4 [Member]
Preferred Stock Series B B 1 [Member]
Preferred Stock Series B 2 B 3 [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2021 $ 0 $ 62 $ 124 $ 0 $ 9 $ 19,054,234 $ (31,886,036) $ (12,831,606)
Shares, Outstanding, Beginning Balance at Dec. 31, 2021 0 6,247,695 12,434,500 5,812,809 905,685      
Preferred stock dividend payable $ 0 0 (287,315) (287,315)
Share-based compensation 0 23,122 0 23,122
Net income (loss) 0 0 (936,088) (936,088)
Ending balance, value at Mar. 31, 2022 $ 0 $ 62 $ 124 $ 0 $ 9 19,077,356 (33,109,439) (14,031,887)
Shares, Outstanding, Ending Balance at Mar. 31, 2022 0 6,247,695 12,434,500 5,812,809 905,685      
Beginning balance, value at Dec. 31, 2021 $ 0 $ 62 $ 124 $ 0 $ 9 19,054,234 (31,886,036) (12,831,606)
Shares, Outstanding, Beginning Balance at Dec. 31, 2021 0 6,247,695 12,434,500 5,812,809 905,685      
Net income (loss)               (4,490,950)
Ending balance, value at Jun. 30, 2022 $ 0 $ 0 $ 0 $ 0 $ 78 41,032,001 (36,792,509) 4,239,570
Shares, Outstanding, Ending Balance at Jun. 30, 2022 0 0 0 0 7,821,515      
Beginning balance, value at Mar. 31, 2022 $ 0 $ 62 $ 124 $ 0 $ 9 19,077,356 (33,109,439) (14,031,887)
Shares, Outstanding, Beginning Balance at Mar. 31, 2022 0 6,247,695 12,434,500 5,812,809 905,685      
Preferred stock dividend payable (128,208) (128,208)
Share-based compensation 701,505 701,505
Net income (loss) (3,554,862) (3,554,862)
Issuance of warrants 1,280 1,280
Exercise of convertible note warrants 1 (1) 0 0
Conversion of preferred dividends payable to common stock 10 4,272,411 4,272,420
Conversion of preferred stock to common stock $ (62) $ (124) $ 33 7,102,441 7,102,287
Stock Issued During Period, Shares, Conversion of Convertible Securities   (6,247,695) (12,434,500) (5,812,809) 3,279,117      
Conversion of accrued interest on promissory notes $ 4 1,855,154 1,855,158
Issuance of common stock and warrants related to IPO, net issuance costs 22 8,552,318 8,552,340
Issuance of warrants (530,463) (530,463)
Exercise of Convertible Note Warrants, Shares         60,408      
Conversion of Preferred Dividends Payable to Common Stock, Shares         984,537      
Conversion of Accrued Interest on Promissory Notes, Shares         426,768      
Issuance of Common Stock and Warrants Related to IPO Net Issuance Costs, Shares         2,165,000      
Ending balance, value at Jun. 30, 2022 $ 0 $ 0 $ 0 $ 0 $ 78 41,032,001 (36,792,509) 4,239,570
Shares, Outstanding, Ending Balance at Jun. 30, 2022 0 0 0 0 7,821,515      
Beginning balance, value at Dec. 31, 2022 $ 0 $ 0 $ 0 $ 0 $ 79 41,596,032 (39,370,153) 2,225,958
Shares, Outstanding, Beginning Balance at Dec. 31, 2022 0 0 0 0 7,861,515      
Share-based compensation 82,531 82,531
Net income (loss) 0 0 (1,183,460) (1,183,460)
Proceeds from sale of Series A preferred stock $ 1,000 1,000
Preferred Stock Redemption Discount, Shares 1              
Redemption of Series A Preferred stock $ (1,000) (1,000)
Preferred Stock Redemption Premium, Shares (1)              
Ending balance, value at Mar. 31, 2023 $ 0 $ 0 $ 0 $ 0 $ 79 41,678,563 (40,553,613) 1,125,029
Shares, Outstanding, Ending Balance at Mar. 31, 2023 0 0 0 0 7,861,515      
Beginning balance, value at Dec. 31, 2022 $ 0 $ 0 $ 0 $ 0 $ 79 41,596,032 (39,370,153) 2,225,958
Shares, Outstanding, Beginning Balance at Dec. 31, 2022 0 0 0 0 7,861,515      
Net income (loss)               (2,648,017)
Ending balance, value at Jun. 30, 2023 $ 0 $ 0 $ 0 $ 0 $ 82 42,028,310 (42,018,169) 10,223
Shares, Outstanding, Ending Balance at Jun. 30, 2023 0 0 0 0 8,200,875      
Beginning balance, value at Mar. 31, 2023 $ 0 $ 0 $ 0 $ 0 $ 79 41,678,563 (40,553,613) 1,125,029
Shares, Outstanding, Beginning Balance at Mar. 31, 2023 0 0 0 0 7,861,515      
Share-based compensation $ 0 136,631 0 136,631
Net income (loss) (1,454,557) (1,464,557)
Issuance of warrants 37,500 37,500
Issuance of common shares $ 3 175,616 175,619
Stock Issued During Period, Shares, New Issues         339,360      
Ending balance, value at Jun. 30, 2023 $ 0 $ 0 $ 0 $ 0 $ 82 $ 42,028,310 $ (42,018,169) $ 10,223
Shares, Outstanding, Ending Balance at Jun. 30, 2023 0 0 0 0 8,200,875