XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.3
CONDENSED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT) (unaudited) - USD ($)
Total
Common Stock
Additional Paid-in-Capital
Accumulated Deficit
Series A Convertible Preferred Stock
Series A-1 Convertible Preferred Stock
Series B Convertible Preferred Stock
Convertible preferred stock, beginning balance (in shares) at Dec. 31, 2022         205,385 380,657 391,303
Convertible preferred stock, beginning balance at Dec. 31, 2022         $ 3,272,944 $ 14,100,533 $ 16,321,065
Increase (Decrease) in Temporary Equity [Roll Forward]              
Issuance of Series B Convertible Preferred Stock (in shares)             23,432
Issuance of Series B Convertible Preferred Stock             $ 1,124,759
Convertible preferred stock, ending balance (in shares) at Mar. 31, 2023         205,385 380,657 414,735
Convertible preferred stock, beginning balance at Mar. 31, 2023         $ 3,272,944 $ 14,100,533 $ 17,445,824
Beginning balance (in shares) at Dec. 31, 2022   34,800          
Beginning balance at Dec. 31, 2022 $ (36,260,310) $ 3 $ 1,054,239 $ (37,314,552)      
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Stock-based compensation 38,794   38,794        
Net loss (2,457,180)     (2,457,180)      
Ending balance (in shares) at Mar. 31, 2023   34,800          
Ending balance at Mar. 31, 2023 (38,678,696) $ 3 1,093,033 (39,771,732)      
Convertible preferred stock, beginning balance (in shares) at Dec. 31, 2022         205,385 380,657 391,303
Convertible preferred stock, beginning balance at Dec. 31, 2022         $ 3,272,944 $ 14,100,533 $ 16,321,065
Convertible preferred stock, ending balance (in shares) at Sep. 30, 2023         0 0 0
Convertible preferred stock, beginning balance at Sep. 30, 2023         $ 0 $ 0 $ 0
Beginning balance (in shares) at Dec. 31, 2022   34,800          
Beginning balance at Dec. 31, 2022 (36,260,310) $ 3 1,054,239 (37,314,552)      
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net loss (8,829,996)            
Ending balance (in shares) at Sep. 30, 2023   403,255          
Ending balance at Sep. 30, 2023 5,332,086 $ 40 51,476,595 (46,144,549)      
Convertible preferred stock, beginning balance (in shares) at Mar. 31, 2023         205,385 380,657 414,735
Convertible preferred stock, beginning balance at Mar. 31, 2023         $ 3,272,944 $ 14,100,533 $ 17,445,824
Increase (Decrease) in Temporary Equity [Roll Forward]              
Conversion of preferred stock (in shares)   256,921     (205,385) (380,657) (414,735)
Conversion of preferred stock 34,819,301 $ 26 34,819,275   $ (3,272,944) $ (14,100,533) $ (17,445,824)
Convertible preferred stock, ending balance (in shares) at Jun. 30, 2023         0 0 0
Convertible preferred stock, beginning balance at Jun. 30, 2023         $ 0 $ 0 $ 0
Beginning balance (in shares) at Mar. 31, 2023   34,800          
Beginning balance at Mar. 31, 2023 (38,678,696) $ 3 1,093,033 (39,771,732)      
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Public offering, net of issuance costs (in shares)   50,000          
Public offering, net of issuance costs 5,991,359 $ 5 5,991,354        
Stock-based compensation 38,794   38,794        
Conversion of convertible notes payable (in shares)   61,534          
Conversion of convertible notes payable 9,495,072 $ 6 9,495,066        
Conversion of preferred stock (in shares)   256,921     (205,385) (380,657) (414,735)
Conversion of preferred stock 34,819,301 $ 26 34,819,275   $ (3,272,944) $ (14,100,533) $ (17,445,824)
Net loss (4,429,528)     (4,429,528)      
Ending balance (in shares) at Jun. 30, 2023   403,255          
Ending balance at Jun. 30, 2023 7,236,302 $ 40 51,437,522 (44,201,260)      
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Stock issuance costs 1,508,641            
Convertible preferred stock, ending balance (in shares) at Sep. 30, 2023         0 0 0
Convertible preferred stock, beginning balance at Sep. 30, 2023         $ 0 $ 0 $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Stock-based compensation 39,073   39,073        
Net loss (1,943,289)     (1,943,289)      
Ending balance (in shares) at Sep. 30, 2023   403,255          
Ending balance at Sep. 30, 2023 $ 5,332,086 $ 40 51,476,595 (46,144,549)      
Convertible preferred stock, beginning balance (in shares) at Dec. 31, 2023         0 0 0
Convertible preferred stock, beginning balance at Dec. 31, 2023         $ 0 $ 0 $ 0
Convertible preferred stock, ending balance (in shares) at Mar. 31, 2024         0 0 0
Convertible preferred stock, beginning balance at Mar. 31, 2024         $ 0 $ 0 $ 0
Beginning balance (in shares) at Dec. 31, 2023 403,246 403,246          
Beginning balance at Dec. 31, 2023 $ 2,913,146 $ 40 51,511,439 (48,598,333)      
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Public offering, net of issuance costs (in shares)   555,567          
Public offering, net of issuance costs 4,290,674 $ 56 4,290,618        
Stock-based compensation 34,171   34,171        
Exercises of stock options (in shares)   1,333          
Exercise of stock options 19,100   19,100        
Net loss (2,932,875)     (2,932,875)      
Ending balance (in shares) at Mar. 31, 2024   960,146          
Ending balance at Mar. 31, 2024 4,324,216 $ 96 55,855,328 (51,531,208)      
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Stock issuance costs $ 709,426            
Convertible preferred stock, beginning balance (in shares) at Dec. 31, 2023         0 0 0
Convertible preferred stock, beginning balance at Dec. 31, 2023         $ 0 $ 0 $ 0
Convertible preferred stock, ending balance (in shares) at Sep. 30, 2024         0 0 0
Convertible preferred stock, beginning balance at Sep. 30, 2024         $ 0 $ 0 $ 0
Beginning balance (in shares) at Dec. 31, 2023 403,246 403,246          
Beginning balance at Dec. 31, 2023 $ 2,913,146 $ 40 51,511,439 (48,598,333)      
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Exercises of stock options (in shares) 1,333            
Net loss $ (6,574,359)            
Ending balance (in shares) at Sep. 30, 2024 7,626,056 7,626,056          
Ending balance at Sep. 30, 2024 $ 8,058,253 $ 763 63,230,182 (55,172,692)      
Convertible preferred stock, beginning balance (in shares) at Mar. 31, 2024         0 0 0
Convertible preferred stock, beginning balance at Mar. 31, 2024         $ 0 $ 0 $ 0
Convertible preferred stock, ending balance (in shares) at Jun. 30, 2024         0 0 0
Convertible preferred stock, beginning balance at Jun. 30, 2024         $ 0 $ 0 $ 0
Beginning balance (in shares) at Mar. 31, 2024   960,146          
Beginning balance at Mar. 31, 2024 4,324,216 $ 96 55,855,328 (51,531,208)      
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Follow-on public offering issuance costs adjustment (227)   (227)        
Stock-based compensation 34,170   34,170        
Net loss (2,631,993)     (2,631,993)      
Ending balance (in shares) at Jun. 30, 2024   960,146          
Ending balance at Jun. 30, 2024 1,726,166 $ 96 55,889,271 (54,163,201)      
Convertible preferred stock, ending balance (in shares) at Sep. 30, 2024         0 0 0
Convertible preferred stock, beginning balance at Sep. 30, 2024         $ 0 $ 0 $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Public offering, net of issuance costs (in shares)   6,665,000          
Public offering, net of issuance costs 9,063,540 $ 667 9,062,873        
Stock-based compensation 143,534   143,534        
Reclass of warrant liability (1,866,200)   (1,866,200)        
Exercise of Warrants (in shares)   1,000          
Exercise of Warrants 704   704        
Partial Share Cancellation Reverse Stock Split (in shares)   (90)          
Net loss $ (1,009,491)     (1,009,491)      
Ending balance (in shares) at Sep. 30, 2024 7,626,056 7,626,056          
Ending balance at Sep. 30, 2024 $ 8,058,253 $ 763 $ 63,230,182 $ (55,172,692)      
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Stock issuance costs $ 933,960