XML 33 R5.htm IDEA: XBRL DOCUMENT v3.24.0.1
Consolidated Statements of Changes in Stockholders' Deficit - 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
Balance at Dec. 31, 2021 $ 3,272,944 $ 14,100,533 $ 16,321,065 $ 104 $ 868,163 $ (26,634,186) $ (25,765,919)
Balance, shares at Dec. 31, 2021 205,385 380,657 391,303 1,043,103      
Stock-based compensation 184,465 184,465
Exercise of stock options 1,510 $ 1,510
Exercise of stock options, shares       888     888
Net loss (10,680,366) $ (10,680,366)
Balance at Dec. 31, 2022 $ 3,272,944 $ 14,100,533 $ 16,321,065 $ 104 1,054,138 (37,314,552) (36,260,310)
Balance, shares at Dec. 31, 2022 205,385 380,657 391,303 1,043,991      
Stock-based compensation 151,505 $ 151,505
Exercise of stock options, shares            
Net loss (11,283,781) $ (11,283,781)
Issuance of Series B Convertible Preferred Stock 1,124,759
Issuance of Series B Convertible Preferred Stock, shares             23,432
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   (380,657) (414,735) 7,707,632     (205,385)
Initial public offering, net of issuance costs of $1,508,641 $ 150 5,991,209 $ 5,991,359
Initial public offering, net of issuance costs of $1,508,791, shares       1,500,000      
Balance at Dec. 31, 2023 $ 1,210 $ 51,510,269 $ (48,598,333) $ 2,913,146
Balance, shares at Dec. 31, 2023 12,097,643