XML 17 R5.htm IDEA: XBRL DOCUMENT v3.24.3
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT) (Statement) - USD ($)
Total
Accounts Payable
Preferred Stock
Common Stock
Common Stock
Accounts Payable
Additional Paid-in Capital
Additional Paid-in Capital
Accounts Payable
Accumulated
Deficit
Beginning balance preferred stock outstanding (in shares) at Dec. 31, 2022     0          
Beginning balance at Dec. 31, 2022 $ (40,107)   $ 0 $ 1,705   $ 1,528,642   $ (1,570,454)
Beginning balance common stock outstanding (in shares) at Dec. 31, 2022       17,057,085        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Warrants exercised (in shares)       81,030        
Warrant exercises 30,000     $ 8   29,992    
Stock issued in conversion of accounts payable and loans payable (in shares)         135,050      
Stock issued in settlement of accounts payable and loans payable   $ 50,000     $ 14   $ 49,986  
Stock-based compensation 2,442,701         2,442,701    
Net loss (2,637,956)             (2,637,956)
Ending balance preferred stock outstanding (in shares) at Mar. 31, 2023     0          
Ending balance common stock outstanding (in shares) at Mar. 31, 2023       17,273,165        
Ending balance at Mar. 31, 2023 (155,362)   $ 0 $ 1,727   4,051,321   (4,208,410)
Beginning balance preferred stock outstanding (in shares) at Dec. 31, 2022     0          
Beginning balance at Dec. 31, 2022 (40,107)   $ 0 $ 1,705   1,528,642   (1,570,454)
Beginning balance common stock outstanding (in shares) at Dec. 31, 2022       17,057,085        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net loss (8,328,839)              
Ending balance preferred stock outstanding (in shares) at Sep. 30, 2023     0          
Ending balance common stock outstanding (in shares) at Sep. 30, 2023       22,756,825        
Ending balance at Sep. 30, 2023 16,837,811   $ 0 $ 2,276   26,734,828   (9,899,293)
Beginning balance preferred stock outstanding (in shares) at Mar. 31, 2023     0          
Beginning balance at Mar. 31, 2023 (155,362)   $ 0 $ 1,727   4,051,321   (4,208,410)
Beginning balance common stock outstanding (in shares) at Mar. 31, 2023       17,273,165        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Sale of common stock (in shares)       4,325,043        
Sale of common stock 16,012,750     $ 433   16,012,317    
Warrants exercised (in shares)       56,552        
Warrant exercises 20,938     $ 10   20,928    
Stock issued in conversion of accounts payable and loans payable (in shares)       378,140 103,439      
Stock issued in settlement of accounts payable and loans payable 1,400,000 $ 382,963   $ 38 $ 10 1,399,962 $ 382,953  
Stock-based compensation 1,841,767         1,841,767    
Net loss (3,108,552)             (3,108,552)
Ending balance preferred stock outstanding (in shares) at Jun. 30, 2023     0          
Ending balance common stock outstanding (in shares) at Jun. 30, 2023       22,136,339        
Ending balance at Jun. 30, 2023 16,394,504   $ 0 $ 2,218   23,709,248   (7,316,962)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Sale of common stock (in shares)       123,333        
Sale of common stock 950,000     $ 12   949,988    
Warrants exercised (in shares)       64,993        
Warrant exercises 10,000     $ 3   9,997    
Stock-based compensation, including vested restricted shares 1,563              
Stock issued in conversion of accounts payable and loans payable (in shares)       432,160        
Stock issued in settlement of accounts payable and loans payable 1,600,000     $ 43   1,599,957    
Stock-based compensation 464,075         464,075    
Net loss (2,582,331)             (2,582,331)
Ending balance preferred stock outstanding (in shares) at Sep. 30, 2023     0          
Ending balance common stock outstanding (in shares) at Sep. 30, 2023       22,756,825        
Ending balance at Sep. 30, 2023 $ 16,837,811   $ 0 $ 2,276   26,734,828   (9,899,293)
Beginning balance preferred stock outstanding (in shares) at Dec. 31, 2023 0   0          
Beginning balance at Dec. 31, 2023 $ 17,694,453   $ 0 $ 2,327   30,993,846   (13,301,720)
Beginning balance common stock outstanding (in shares) at Dec. 31, 2023 23,270,404     23,270,404        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Stock issued to DHC shareholders in reverse recapitalization (in shares)       7,885,220        
Stock issued to DHC shareholders in reverse recapitalization $ (10,721,488)     $ 789   (10,722,277)    
Issuance of common stock pursuant to reseller agreement (in shares)       1,750,000        
Issuance of common stock pursuant to Reseller Agreement 13,475,000     $ 175   13,474,825    
Sale of common stock (in shares)       645,917        
Sale of common stock 6,325,000     $ 65   6,324,935    
Warrants exercised (in shares)       40,514        
Warrant exercises 15,264     $ 4   15,260    
Stock-based compensation 698,705         698,705    
Net loss (6,884,409)             (6,884,409)
Ending balance preferred stock outstanding (in shares) at Mar. 31, 2024     0          
Ending balance common stock outstanding (in shares) at Mar. 31, 2024       33,592,055        
Ending balance at Mar. 31, 2024 $ 20,602,525   $ 0 $ 3,360   40,785,294   (20,186,129)
Beginning balance preferred stock outstanding (in shares) at Dec. 31, 2023 0   0          
Beginning balance at Dec. 31, 2023 $ 17,694,453   $ 0 $ 2,327   30,993,846   (13,301,720)
Beginning balance common stock outstanding (in shares) at Dec. 31, 2023 23,270,404     23,270,404        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net loss $ (15,757,196)              
Ending balance preferred stock outstanding (in shares) at Sep. 30, 2024 0   0          
Ending balance common stock outstanding (in shares) at Sep. 30, 2024 37,931,764     36,126,764        
Ending balance at Sep. 30, 2024 $ 17,751,577   $ 0 $ 3,794   46,806,699   (29,058,916)
Beginning balance preferred stock outstanding (in shares) at Mar. 31, 2024     0          
Beginning balance at Mar. 31, 2024 20,602,525   $ 0 $ 3,360   40,785,294   (20,186,129)
Beginning balance common stock outstanding (in shares) at Mar. 31, 2024       33,592,055        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Sale of common stock (in shares)       877,500        
Sale of common stock 1,993,750     $ 198   1,993,552    
Warrants exercised (in shares)       13,505        
Warrant exercises 5,000     $ 1   4,999    
Shares issued in period (in shares)       381,915        
Stock-based compensation, including vested restricted shares 768,539     $ 42   768,497    
Stock issued in conversion of accounts payable and loans payable (in shares)       93,333        
Stock issued in settlement of accounts payable and loans payable 322,008     $ 9   321,999    
Net loss (3,049,704)             (3,049,704)
Ending balance preferred stock outstanding (in shares) at Jun. 30, 2024     0          
Ending balance common stock outstanding (in shares) at Jun. 30, 2024       34,958,308        
Ending balance at Jun. 30, 2024 20,642,118   $ 0 $ 3,610   43,874,341   (23,235,833)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Sale of common stock (in shares)       602,500        
Sale of common stock 1,756,187     $ 131   1,756,056    
Warrants exercised (in shares)       98,335        
Warrant exercises 79,760     $ 10   79,750    
Shares issued in period (in shares)       35,461        
Stock-based compensation, including vested restricted shares 334,913         334,913    
Stock issued in conversion of accounts payable and loans payable (in shares)       280,899        
Stock issued in settlement of accounts payable and loans payable 500,000     $ 28   499,972    
Stock issued in settlement of accrued expenses (in shares)       151,261        
Stock issued in settlement of accrued expenses 261,682     $ 15   261,667    
Net loss $ (5,823,083)             (5,823,083)
Ending balance preferred stock outstanding (in shares) at Sep. 30, 2024 0   0          
Ending balance common stock outstanding (in shares) at Sep. 30, 2024 37,931,764     36,126,764        
Ending balance at Sep. 30, 2024 $ 17,751,577   $ 0 $ 3,794   $ 46,806,699   $ (29,058,916)