XML 13 R2.htm IDEA: XBRL DOCUMENT v3.22.4
Balance Sheets - USD ($)
Dec. 31, 2022
Dec. 31, 2021
Current assets:    
Cash and cash equivalents $ 1,472,806 $ 432,530
Restricted cash 10,000 20,000
Accounts receivable, net 18,569 6,280
Deferred Compensation 291,331 0
Prepaids & other current assets 195,534 273,394
Total current assets 1,988,240 732,204
Non-current assets:    
Property and equipment, net 3,346 12,636
Intangible assets, net 1,214,374 1,144,625
Total non-current assets 1,217,720 1,157,261
Total assets 3,205,961 1,889,465
Current liabilities:    
Accounts payable 462,202 1,065,304
Accrued and other liabilities 610,765 696,582
Promissory note payable 0 2,000,000
Preferred dividends payable 0 3,856,898
Liability to issue equity 345,243 0
Total current liabilities 1,418,209 7,618,784
Redeemable preferred stock: (See Note 8)    
Additional paid-in capital - series B2 and B3 preferred Stock 0 7,102,229
Total mezzanine equity 0 7,102,287
Stockholders' equity (deficit)    
Common stock - $0.00001 par value, 200,000,000 authorized and 7,861,515 and 905,685 shares issued and outstanding (see Note 1) 79 9
Additional paid-in capital 41,694,774 19,054,234
Accumulated deficit (39,907,101) (31,886,036)
Total stockholders’ equity (deficit) 1,787,751 (12,831,606)
Total liabilities, mezzanine, and stockholders’ equity (deficit) 3,205,961 1,889,465
Series B 2 Preferred Stock [Member]    
Redeemable preferred stock: (See Note 8)    
Preferred Stock, Value, Issued 0 16
Series B 3 Preferred Stock [Member]    
Redeemable preferred stock: (See Note 8)    
Preferred Stock, Value, Issued 0 42
Series A Preferred Stock [Member]    
Redeemable preferred stock: (See Note 8)    
Preferred Stock, Value, Issued 0 62
Series B Preferred Stock [Member]    
Redeemable preferred stock: (See Note 8)    
Preferred Stock, Value, Issued 0 52
Series B 1 Preferred Stock [Member]    
Redeemable preferred stock: (See Note 8)    
Preferred Stock, Value, Issued $ 0 $ 73