XML 33 R5.htm IDEA: XBRL DOCUMENT v3.24.1
Consolidated Statements of Changes in Convertible Preferred Stock and Stockholders' Equity (Deficit) - USD ($)
Series A-1 Preferred Stock [Member]
Preferred Stock [Member]
Series A-1 Preferred Stock [Member]
Series A-2 Preferred Stock [Member]
Preferred Stock [Member]
Series A-2 Preferred Stock [Member]
Series B Preferred Stock [Member]
Preferred Stock [Member]
Series B Preferred Stock [Member]
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance (in shares) at Dec. 31, 2021 1,960,600   335,711   1,034,890            
Balance at Dec. 31, 2021 $ 246,849   $ 4,173,267   $ 19,867,095            
Balance (in shares) at Dec. 31, 2021             518,140        
Balance at Dec. 31, 2021               $ 518 $ 18,521,988 $ (46,465,869) $ (27,943,363)
Stock-based compensation expense 0   0   0     0 333,835 0 333,835
Contributed capital in lieu of executive compensation 0   0   0     0 127,516 0 127,516
Net loss                   (5,803,047) (5,803,047)
Conversion of preferred stock to common stock                     0
Stock-based compensation expense, including vesting of RSUs $ 0   $ 0   $ 0     0 333,835 0 $ 333,835
Issuance of common stock from exercises of stock options (in shares)                     0
Balance (in shares) at Dec. 31, 2022 1,960,600 1,960,600 335,711 335,711 1,034,890 1,034,890          
Balance at Dec. 31, 2022 $ 246,849   $ 4,173,267   $ 19,867,095            
Balance (in shares) at Dec. 31, 2022             518,140        
Balance at Dec. 31, 2022               518 18,983,339 (52,268,916) $ (33,285,059)
Stock-based compensation expense 0   0   0     0 407,632 0 407,632
Net loss $ 0   $ 0   $ 0   $ 0 0 0 (2,171,873) (2,171,873)
Conversion of preferred stock to common stock (in shares) (1,960,600)   (335,711)   (1,034,890)            
Conversion of preferred stock to common stock $ (246,849)   $ (4,173,267)   $ (19,867,095)            
Conversion of preferred stock to common stock (in shares)             2,936,566        
Conversion of preferred stock to common stock               2,937 24,284,274 0 24,287,211
Issuance of common stock upon settlement of convertible promissory note (in shares) 0   0   0   795,905        
Issuance of common stock upon settlement of convertible promissory note $ 0   $ 0   $ 0     796 6,988,953 0 6,989,749
Issuance of common stock to Diffusion stockholders in reverse recapitalization, net of issuance costs $ 0   $ 0   $ 0     1,360 10,337,754   $ 10,339,114
Issuance of common stock to Diffusion stockholders in reverse recapitalization, net of issuance costs (in shares)             1,360,244       1,360,244
Sale of common stock (in shares) 0   0   0   63,422        
Sale of common stock $ 0   $ 0   $ 0     63 809,937 0 $ 810,000
Stock-based compensation expense, including vesting of RSUs $ 0   $ 0   $ 0     0 407,632 0 $ 407,632
Stock-based compensation expense, including vesting of RSUs (in shares)             77        
Issuance of common stock from exercises of stock options (in shares) 0   0   0   359       359
Issuance of common stock from exercises of stock options $ 0   $ 0   $ 0     0 0 0 $ 0
Repurchase of common stock from net settled stock option (in shares) 0   0   0   (193)        
Repurchase of common stock from net settled stock option $ 0   $ 0   $ 0     0 0 0 0
Balance (in shares) at Dec. 31, 2023 0 0 0 0 0 0          
Balance at Dec. 31, 2023 $ 0   $ 0   $ 0            
Balance (in shares) at Dec. 31, 2023             5,674,520        
Balance at Dec. 31, 2023               $ 5,674 $ 61,811,889 $ (54,440,789) $ 7,376,774