XML 16 R5.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Statements of Stockholders' Equity (Deficit) (Unaudited) - USD ($)
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2019 $ 8,359 $ 19,447 $ 7,557,991 $ (4,375,350) $ 3,210,447
Beginning balance, shares at Dec. 31, 2019 835,928 1,944,672      
Stock-based compensation 38,883 38,883
Net loss (558,581) (558,581)
Ending balance, value at Mar. 31, 2020 $ 8,359 $ 19,447 7,596,874 (4,933,931) 2,690,749
Ending balance, shares at Mar. 31, 2020 835,928 1,944,672      
Beginning balance, value at Dec. 31, 2019 $ 8,359 $ 19,447 7,557,991 (4,375,350) 3,210,447
Beginning balance, shares at Dec. 31, 2019 835,928 1,944,672      
Net loss         (2,813,932)
Ending balance, value at Sep. 30, 2020 $ 8,359 $ 19,447 7,674,863 (7,189,282) 513
Ending balance, shares at Sep. 30, 2020 835,928 1,944,672      
Beginning balance, value at Mar. 31, 2020 $ 8,359 $ 19,447 7,596,874 (4,933,931) 2,690,749
Beginning balance, shares at Mar. 31, 2020 835,928 1,944,672      
Stock-based compensation 38,781 38,781
Net loss (712,618) (712,618)
Ending balance, value at Jun. 30, 2020 $ 8,359 $ 19,447 7,635,655 (5,646,549) 2,016,912
Ending balance, shares at Jun. 30, 2020 835,928 1,944,672      
Stock-based compensation 39,208 39,208
Net loss (1,542,733) (1,542,733)
Ending balance, value at Sep. 30, 2020 $ 8,359 $ 19,447 7,674,863 (7,189,282) 513
Ending balance, shares at Sep. 30, 2020 835,928 1,944,672      
Beginning balance, value at Dec. 31, 2020 $ 8,359 $ 19,447 7,693,994 (7,959,501) (237,701)
Beginning balance, shares at Dec. 31, 2020 835,928 1,944,672      
Stock-based compensation 20,445 20,445
Net loss (612,421) (612,421)
Ending balance, value at Mar. 31, 2021 $ 8,359 $ 19,447 7,714,439 (8,571,922) (829,677)
Ending balance, shares at Mar. 31, 2021 835,928 1,944,672      
Beginning balance, value at Dec. 31, 2020 $ 8,359 $ 19,447 7,693,994 (7,959,501) (237,701)
Beginning balance, shares at Dec. 31, 2020 835,928 1,944,672      
Net loss         (4,495,064)
Ending balance, value at Sep. 30, 2021 $ 81,332 50,452,275 (12,454,565) 38,079,042
Ending balance, shares at Sep. 30, 2021 8,133,243      
Beginning balance, value at Mar. 31, 2021 $ 8,359 $ 19,447 7,714,439 (8,571,922) (829,677)
Beginning balance, shares at Mar. 31, 2021 835,928 1,944,672      
Stock-based compensation 20,673 20,673
Net loss (515,479) (515,479)
Ending balance, value at Jun. 30, 2021 $ 8,359 $ 19,447 7,735,112 (9,087,401) (1,324,483)
Ending balance, shares at Jun. 30, 2021 835,928 1,944,672      
Conversion of preferred stock $ (8,359) $ 8,359
Conversion of preferred stock, Shares (835,928) 835,928      
Conversion of SAFE agreements $ 7,666 6,409,463 6,417,129
Conversion of SAFE agreements, shares   766,627      
Issuance of common stock upon merger, net of Decoy’s transaction costs in the amount of $665,627 $ 18,587 8,246,233 8,264,820
Issuance of common stock upon merger, net of Decoy's transaction costs, shares   1,858,743      
Issuance of pre-funded warrants and warrants, net of issuance costs in the amount of $2,706,598 27,266,129 27,266,129
Exercise of pre-funded warrants   $ 27,273 27,273
Exercise of prepaid warrants, shares   2,727,273      
Stock-based compensation 795,338 795,338
Net loss (3,367,164) (3,367,164)
Ending balance, value at Sep. 30, 2021 $ 81,332 $ 50,452,275 $ (12,454,565) $ 38,079,042
Ending balance, shares at Sep. 30, 2021 8,133,243