XML 26 R2.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Balance Sheets - USD ($)
Dec. 31, 2023
Dec. 31, 2022
Current Assets:    
Cash and cash equivalents $ 78,560 $ 253,699
Accounts receivable, net 73,167 174,399
Inventories 21,220 48,133
Prepaids and other current assets 69,663 726
Total current assets 242,610 476,957
Property and Equipment, at cost: 436,626 405,845
Less - accumulated depreciation (348,074) (317,834)
Property and equipment, net 88,552 88,011
Other Assets:    
Deferred offering costs 736,736
Operating lease right of use asset, net 70,263 101,382
Intangible assets, net 108,073 77,558
Total Assets 509,498 1,480,644
Current Liabilities:    
Accounts payable 1,204,219 1,592,116
Accrued expenses 401,088 834,062
Current portion of operating lease payable 49,127 33,395
Notes payable - convertible notes, net of unamortized discount of $0 and $3,327,213 as of December 31, 2023 and December 31, 2022 228,342
Customer deposits 74,947 59,174
Derivative liabilities 1,735,700
Warrant liabilities 8,225 2,234,384
Total current liabilities 1,885,668 6,978,058
Non-current Liabilities:    
Operating lease payable, net of current portion 27,071 76,199
Total non-current liabilities 27,071 76,199
Total liabilities 1,912,739 7,054,257
Stockholders’ Deficit    
Common stock, $0.001 par value; 100,000,000 shares authorized; 6,508,897 issued and outstanding as of December 31, 2023 and 1,963,322 as of December 31, 2022 6,509 1,963
Additional paid in capital 47,148,361 28,355,230
Accumulated deficit (48,558,111) (33,931,428)
Total stockholders’ deficit (1,403,241) (5,573,613)
Total Liabilities and Stockholders’ Deficit 509,498 1,480,644
Convertible Series A Preferred stock [Member]    
Stockholders’ Deficit    
Preferred Stock, value 507
Convertible Series Seed Preferred Stock [Member]    
Stockholders’ Deficit    
Preferred Stock, value 115
Nonrelated Party [Member]    
Current Liabilities:    
Notes payable 148,062 202,834
Related Party [Member]    
Current Liabilities:    
Notes payable $ 58,051