XML 21 R5.htm IDEA: XBRL DOCUMENT v3.24.1.u1
STATEMENT OF CHANGES IN STOCKHOLDERS' DEFICIT - USD ($)
Common Stock [Member]
Preferred Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2021 $ (3,680,267) $ (3,680,267)
Beginning balance (in shares) at Dec. 31, 2021      
Fair value of shares issued in contribution agreement $ 111 $ 60 1,889,400 1,900,000
Fair value of shares issued in contribution agreement (in shares) 10,000,000 600,000      
Net contributions from Chromocell Corporation 422,173 422,173
Stock-based compensation 110,146 110,146
Net loss (2,458,589) (2,458,589)
Ending balance, value at Dec. 31, 2022 $ 1 $ 60 2,421,719 (6,138,856) (3,706,537)
Ending balance (in shares) at Dec. 31, 2022 10,000,000 600,000      
Fair value of shares issued in contribution agreement        
Stock-based compensation 1,733,233 1,733,233
Net loss (7,380,793) (7,380,793)
Shares issued for extension of bridge loan $ 2 428,398 428,400
Shares issued for extension of bridge loan (in shares) 18,892        
Shares issued for license $ 38 2,225,695 2,225,733
Shares issued for license (in shares) 384,226        
Shares issued for cash $ 253 255,159 255,412
Shares issued for cash (in shares) 2,533,853        
Shares forfeited $ (13) 13
Shares forfeited (in shares) (133,745)        
Ending balance, value at Dec. 31, 2023 $ 391 $ 60 $ 7,074,646 $ (13,519,649) $ (6,444,552)
Ending balance (in shares) at Dec. 31, 2023 3,914,338 600,000