XML 15 R5.htm IDEA: XBRL DOCUMENT v3.23.2
Statements of Preferred Stock and Stockholders' Equity (Deficit) (Unaudited) - USD ($)
Series A Convertible Preferred Stock [Member]
Preferred Stock [Member]
Series A-1 Convertible Preferred Stock [Member]
Preferred Stock [Member]
Series B Convertible Preferred Stock [Member]
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2021 $ 3,272,944 $ 14,100,533 $ 16,321,065 $ 104 $ 868,163 $ (26,634,186) $ (25,765,919)
Beginning balance, shares at Dec. 31, 2021 205,385 380,657 391,303 1,043,100      
Stock-based compensation 56,983 56,983
Exercise of stock options 1,510 1,510
Net loss (2,326,017) (2,326,017)
Beginning balance at Mar. 31, 2022 $ 3,272,944 $ 14,100,533 $ 16,321,065 $ 104 926,656 (28,960,203) (28,033,443)
Ending balance, shares at Mar. 31, 2022 205,385 380,657 391,303 1,043,988      
Beginning balance, value at Dec. 31, 2021 $ 3,272,944 $ 14,100,533 $ 16,321,065 $ 104 868,163 (26,634,186) (25,765,919)
Beginning balance, shares at Dec. 31, 2021 205,385 380,657 391,303 1,043,100      
Net loss             (4,216,170)
Beginning balance at Jun. 30, 2022 $ 3,272,944 $ 14,100,533 $ 16,321,065 $ 104 980,482 (30,850,356) (29,869,770)
Ending balance, shares at Jun. 30, 2022 205,385 380,657 391,303 1,043,988      
Beginning balance, value at Mar. 31, 2022 $ 3,272,944 $ 14,100,533 $ 16,321,065 $ 104 926,656 (28,960,203) (28,033,443)
Beginning balance, shares at Mar. 31, 2022 205,385 380,657 391,303 1,043,988      
Stock-based compensation 53,826 53,826
Net loss (1,890,153) (1,890,153)
Beginning balance at Jun. 30, 2022 $ 3,272,944 $ 14,100,533 $ 16,321,065 $ 104 980,482 (30,850,356) (29,869,770)
Ending balance, shares at Jun. 30, 2022 205,385 380,657 391,303 1,043,988      
Beginning balance, value at Dec. 31, 2022 $ 3,272,944 $ 14,100,533 $ 16,321,065 $ 104 1,054,138 (37,314,552) (36,260,310)
Beginning balance, shares at Dec. 31, 2022 205,385 380,657 391,303 1,043,988      
Stock-based compensation 38,794 38,794
Exercise of stock options, shares       888      
Net loss (2,457,179) (2,457,179)
Issuance of Series B Convertible Preferred Stock $ 1,124,759 1,124,759
Issuance of Series B Convertible Preferred Stock, shares     23,432        
Beginning balance at Mar. 31, 2023 $ 3,272,944 $ 14,100,533 $ 17,445,824 $ 104 1,092,932 (39,771,731) (38,678,695)
Ending balance, shares at Mar. 31, 2023 205,385 380,657 414,735 1,043,988      
Beginning balance, value at Dec. 31, 2022 $ 3,272,944 $ 14,100,533 $ 16,321,065 $ 104 1,054,138 (37,314,552) $ (36,260,310)
Beginning balance, shares at Dec. 31, 2022 205,385 380,657 391,303 1,043,988      
Exercise of stock options, shares            
Net loss             $ (6,886,707)
Beginning balance at Jun. 30, 2023 $ 1,210 51,436,352 (44,201,259) 7,236,303
Ending balance, shares at Jun. 30, 2023 12,097,643      
Beginning balance, value at Mar. 31, 2023 $ 3,272,944 $ 14,100,533 $ 17,445,824 $ 104 1,092,932 (39,771,731) (38,678,695)
Beginning balance, shares at Mar. 31, 2023 205,385 380,657 414,735 1,043,988      
Stock-based compensation 38,794 38,794
Net loss (4,429,528) (4,429,528)
Conversion of convertible notes payable $ 185 9,494,887 9,495,072
Conversion of convertible notes payable, shares       1,846,020      
Conversion of preferred stock $ (3,272,944) $ (14,100,533) $ (17,445,824) $ 771 34,818,530 34,819,301
Conversion of preferred stock, shares (205,385) (380,657) (414,735) 7,707,635      
Initial public offering, net of issuance costs of $1,508,791 $ 150 5,991,209 5,991,359
Initial public offering, net of issuance costs of $1,508,791, shares       1,500,000      
Beginning balance at Jun. 30, 2023 $ 1,210 $ 51,436,352 $ (44,201,259) $ 7,236,303
Ending balance, shares at Jun. 30, 2023 12,097,643