Statements of Stockholder's Equity (Unaudited) - USD ($) |
Total |
Common Stock |
Additional Paid-In Capital |
Retained Earnings (Accumulated Deficit) |
Common Classes A Member |
Common Classes B Member |
Series One Preferred Member |
Sereies One A Preferred Member |
Series One A Warrants Member |
Series One B Preferred Member |
Series One C Preferred Member |
Series One D Preferred Member |
Preferred Stock Member |
Preferred Stock Warrants Member |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Balance, shares at Dec. 31, 2020 | 508,777 | 1,767,477 | 6,906,244 | 5,018,750 | 1,419,228 | 6,500,000 | 46,553,188 | |||||||
Balance, amount at Dec. 31, 2020 | $ (3,177,939) | $ 0 | $ 0 | $ (28,079,798) | $ 10,430 | $ 2,342,853 | $ 6,833,877 | $ 4,380,081 | $ 723,431 | $ 4,119,595 | $ 6,491,592 | $ 0 | $ 0 | $ 0 |
Series 1d Preferred Units issued, amount | 5,034,801 | 0 | 0 | 0 | 0 | $ 0 | 0 | 0 | 0 | 0 | 0 | 5,034,801 | 0 | 0 |
Class B Common Units forfeited, shares | (22,494) | |||||||||||||
Class B Common Units forfeited | 0 | $ 0 | 0 | 0 | $ 0 | $ 0 | 0 | 0 | 0 | 0 | 0 | $ 0 | 0 | 0 |
Series 1d Preferred Units issued, shares | 6,065,989 | |||||||||||||
Conversion of Common Units to Common Stock, shares | 1,911,009 | (508,777) | (1,744,983) | |||||||||||
Conversion of Common Units to Common Stock, amount | 0 | $ 191 | 2,353,092 | 0 | $ (10,430) | $ (2,342,853) | $ 0 | $ 0 | 0 | $ 0 | $ 0 | $ 0 | $ 0 | 0 |
Conversion of Preferred Units to Preferred Stock, shares | (6,906,244) | (5,018,750) | (6,500,000) | (46,553,188) | (6,065,989) | 71,044,171 | ||||||||
Conversion of Preferred Units to Preferred Stock, amount | 0 | 0 | 26,852,842 | 0 | 0 | 0 | $ (6,833,877) | $ (4,380,081) | $ 0 | $ (4,119,595) | $ (6,491,592) | $ (5,034,801) | $ 7,104 | $ 0 |
Conversion of Warrant Units to Preferred Stock Warrants, shares | (1,419,228) | 1,419,228 | ||||||||||||
Conversion of Warrant Units to Preferred Stock Warrants, amount | 0 | 0 | 723,289 | 0 | 0 | 0 | 0 | 0 | $ (723,431) | 0 | 0 | 0 | 0 | $ 142 |
Stock-based compensation | 1,160,049 | 0 | 1,160,049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net loss | (2,304,908) | $ 0 | 0 | (2,304,908) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | $ 0 | $ 0 |
Balance, shares at Mar. 31, 2021 | 1,911,009 | 71,044,171 | 1,419,228 | |||||||||||
Balance, amount at Mar. 31, 2021 | 712,003 | $ 191 | 31,089,272 | (30,384,706) | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | 0 | $ 7,104 | $ 142 |
Balance, shares at Dec. 31, 2020 | 508,777 | 1,767,477 | 6,906,244 | 5,018,750 | 1,419,228 | 6,500,000 | 46,553,188 | |||||||
Balance, amount at Dec. 31, 2020 | (3,177,939) | $ 0 | 0 | (28,079,798) | $ 10,430 | $ 2,342,853 | $ 6,833,877 | $ 4,380,081 | $ 723,431 | $ 4,119,595 | $ 6,491,592 | 0 | $ 0 | $ 0 |
Net loss | (5,349,621) | |||||||||||||
Balance, shares at Sep. 30, 2021 | 8,328,629 | |||||||||||||
Balance, amount at Sep. 30, 2021 | 12,490,555 | $ 833 | 45,919,140 | (33,429,418) | 0 | 0 | 0 | |||||||
Balance, shares at Mar. 31, 2021 | 1,911,009 | 71,044,171 | 1,419,228 | |||||||||||
Balance, amount at Mar. 31, 2021 | 712,003 | $ 191 | 31,089,272 | (30,384,706) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | $ 7,104 | $ 142 |
Stock-based compensation | 113,987 | 0 | 113,987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net loss | (1,331,792) | $ 0 | 0 | (1,331,792) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | $ 0 | $ 0 |
Balance, shares at Jun. 30, 2021 | 1,911,009 | 71,044,171 | 1,419,228 | |||||||||||
Balance, amount at Jun. 30, 2021 | (505,802) | $ 191 | 31,203,259 | (31,716,498) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | $ 7,104 | $ 142 |
Stock-based compensation | 142,655 | 142,655 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
Net loss | (1,712,920) | (1,712,920) | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
Redemption of Series 1c preferred shares | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
Conversion of Preferred Stock to Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
Conversion of Preferred Stock Warrants to Common Stock Warrants | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
Conversion of Convertible Debt to Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
Issuance of Common Stock and warrants, net issuance costs | 0 | 0 | 0 | $ 0 | $ 0 | $ 0 | ||||||||
Redemption of Series 1c preferred shares, shares | (5,221,156) | |||||||||||||
Redemption of Series 1c preferred shares, amount | (1,000,000) | $ 0 | (999,478) | 0 | 0 | 0 | $ (522) | 0 | ||||||
Conversion of Preferred Stock to Common Stock, shares | 3,813,973 | (65,823,015) | ||||||||||||
Conversion of Preferred Stock to Common Stock, amount | 0 | $ 381 | 6,200 | 0 | 0 | 0 | $ (6,582) | $ 0 | ||||||
Conversion of Preferred Stock Warrants to Common Stock Warrants, shares | (1,419,228) | |||||||||||||
Conversion of Preferred Stock Warrants to Common Stock Warrants, amount | 142 | $ 0 | $ 0 | $ 0 | $ (142) | |||||||||
Conversion of Convertible Debt to Common Stock, shares | 32,219 | |||||||||||||
Conversion of Convertible Debt to Common Stock, amount | 180,434 | $ 3 | 180,430 | |||||||||||
Issuance of Common Stock and warrants, net issuance costs, shares | 2,571,428 | |||||||||||||
Issuance of Common Stock and warrants, net issuance costs, amount | 15,386,189 | $ 257 | 15,385,932 | |||||||||||
Balance, shares at Sep. 30, 2021 | 8,328,629 | |||||||||||||
Balance, amount at Sep. 30, 2021 | 12,490,555 | $ 833 | 45,919,140 | (33,429,418) | $ 0 | $ 0 | $ 0 | |||||||
Balance, shares at Dec. 31, 2021 | 8,328,629 | |||||||||||||
Balance, amount at Dec. 31, 2021 | 10,107,104 | $ 833 | 46,088,546 | (35,982,275) | ||||||||||
Stock-based compensation | 531,566 | 0 | 531,566 | 0 | ||||||||||
Net loss | (2,786,151) | $ 0 | 0 | (2,786,151) | ||||||||||
Balance, shares at Mar. 31, 2022 | 8,328,629 | |||||||||||||
Balance, amount at Mar. 31, 2022 | 7,852,519 | $ 833 | 46,620,112 | (38,768,426) | ||||||||||
Balance, shares at Dec. 31, 2021 | 8,328,629 | |||||||||||||
Balance, amount at Dec. 31, 2021 | 10,107,104 | $ 833 | 46,088,546 | (35,982,275) | ||||||||||
Net loss | (7,941,311) | |||||||||||||
Balance, shares at Sep. 30, 2022 | 12,102,214 | |||||||||||||
Balance, amount at Sep. 30, 2022 | 7,470,567 | $ 1,210 | 51,392,942 | (43,923,585) | ||||||||||
Balance, shares at Mar. 31, 2022 | 8,328,629 | |||||||||||||
Balance, amount at Mar. 31, 2022 | 7,852,519 | $ 833 | 46,620,112 | (38,768,426) | ||||||||||
Stock-based compensation | 205,947 | 0 | 205,947 | 0 | ||||||||||
Net loss | (2,730,573) | $ 0 | 0 | (2,730,573) | ||||||||||
Issuance of common stock and warrants, net of issuance costs, shares | 898,585 | |||||||||||||
Issuance of common stock and warrants, net of issuance costs, amount | 4,276,365 | $ 90 | 4,276,275 | 0 | ||||||||||
Issuance of common stock upon exercise of pre-funded warrants, shares | 875,000 | |||||||||||||
Issuance of common stock upon exercise of pre-funded warrants, amount | 87 | $ 87 | 0 | 0 | ||||||||||
Issuance of restricted stock unit awards | 55,625 | $ 0 | 55,625 | 0 | ||||||||||
Balance, shares at Jun. 30, 2022 | 10,102,214 | |||||||||||||
Balance, amount at Jun. 30, 2022 | 9,659,970 | $ 1,010 | 51,157,959 | (41,498,999) | ||||||||||
Stock-based compensation | 179,358 | 0 | 179,358 | 0 | ||||||||||
Net loss | (2,424,586) | $ 0 | 0 | (2,424,586) | ||||||||||
Issuance of common stock upon exercise of pre-funded warrants, shares | 2,000,000 | |||||||||||||
Issuance of common stock upon exercise of pre-funded warrants, amount | 200 | $ 200 | 0 | 0 | ||||||||||
Issuance of restricted stock unit awards | 55,625 | $ 0 | 55,625 | 0 | ||||||||||
Balance, shares at Sep. 30, 2022 | 12,102,214 | |||||||||||||
Balance, amount at Sep. 30, 2022 | $ 7,470,567 | $ 1,210 | $ 51,392,942 | $ (43,923,585) |