XML 15 R5.htm IDEA: XBRL DOCUMENT v3.23.1
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY (DEFICIT) (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Treasury Stock, Common [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2021 $ 52,095 $ 16,860,119 $ (150,000) $ (3,774,411) $ 12,987,803
Beginning balance, shares at Dec. 31, 2021 52,095,382   303,450    
Beginning balance, shares at Dec. 31, 2021 (52,095,382)   (303,450)    
Stock issued upon vesting of restricted stock $ 123 (123)
Beginning balance, shares 123,000        
Stock-based compensation 569,502 569,502
Net loss (309,395) (309,395)
Ending balance, value at Mar. 31, 2022 $ 52,218 17,429,498 $ (150,000) (4,083,806) 13,247,910
Beginning balance, shares at Mar. 31, 2022 52,218,382   303,450    
Beginning balance, shares at Mar. 31, 2022 (52,218,382)   (303,450)    
Beginning balance, value at Dec. 31, 2022 $ 52,650 19,137,281 $ (150,000) (2,746,636) 16,293,295
Beginning balance, shares at Dec. 31, 2022 52,650,382   303,450    
Beginning balance, shares at Dec. 31, 2022 (52,650,382)   (303,450)    
Stock issued upon vesting of restricted stock $ 118 (118)
Beginning balance, shares 118,000        
Stock-based compensation 618,244 618,244
Repurchase of common stock $ (666,018) (666,018)
Beginning balance, shares     (200,000)    
Net loss (160,130) (160,130)
Ending balance, value at Mar. 31, 2023 $ 52,768 $ 19,755,407 $ (816,018) $ (2,906,766) $ 16,085,391
Beginning balance, shares at Mar. 31, 2023 52,768,382   503,450    
Beginning balance, shares at Mar. 31, 2023 (52,768,382)   (503,450)