TEMPORARY EQUITY, PREFERRED STOCK, COMMON STOCK, AND WARRANTS (Details Narrative) - USD ($)
|
|
|
|
1 Months Ended |
3 Months Ended |
6 Months Ended |
12 Months Ended |
|
Mar. 09, 2022 |
Mar. 04, 2022 |
Dec. 06, 2021 |
Aug. 24, 2021 |
Jan. 31, 2021 |
Dec. 31, 2020 |
Jun. 30, 2023 |
Mar. 31, 2023 |
Mar. 31, 2022 |
Jun. 30, 2023 |
Jun. 30, 2022 |
Dec. 31, 2022 |
Dec. 03, 2020 |
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Temporary equity, shares issued |
|
|
|
|
|
|
480
|
|
|
480
|
|
480
|
|
Temporary equity, shares outstanding |
|
|
|
|
|
|
480
|
|
|
480
|
|
480
|
|
Temporary equity, liquidation preference |
|
|
|
|
|
|
$ 735,600
|
|
|
$ 735,600
|
|
$ 721,200
|
|
Temporary equity, value |
|
|
|
|
|
|
$ 735,600
|
|
|
735,600
|
|
721,200
|
|
Recognized stock based compensation |
|
|
|
|
|
|
|
|
|
$ 291,803
|
$ 747,937
|
|
|
Reverse stock split, description |
all shares adjusted to reflect a 40:1 reverse stock split
|
the Company completed a 40:1 reverse stock split of its common shares.
|
|
|
|
|
|
|
40:1 Reverse Split
|
|
|
|
|
Additional shares, issuance |
|
|
|
|
|
|
|
|
|
962,922
|
34,219
|
|
|
Number of issuance, value |
|
|
|
|
|
|
|
$ 314,246
|
|
|
|
|
|
Class of Warrant or Right, Exercise Price of Warrants or Rights |
|
|
|
|
|
|
$ 3.00
|
|
|
$ 3.00
|
|
|
|
[custom:OffsetFees] |
|
|
|
|
|
|
|
|
|
$ 49,500
|
|
|
|
Common Stock, Share Subscribed but Unissued, Subscriptions Receivable |
|
|
|
|
|
|
$ 342,669
|
|
|
342,669
|
|
|
|
Consulting services expense |
|
|
|
|
|
|
|
|
|
91,979
|
|
|
|
Service [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of warrants outstanding |
|
|
|
|
|
|
$ 50,000
|
|
|
$ 50,000
|
|
|
|
2016 Plan [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional shares, issuance |
|
|
|
|
|
|
|
|
|
350,000
|
|
|
|
Shares available for future issuance |
|
|
|
|
|
|
106,000
|
|
|
106,000
|
|
|
|
Common Stock and Warrant Unit Offering [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional shares, issuance |
|
|
|
|
|
|
|
|
|
69,834
|
|
|
|
Number of issuance, value |
|
|
|
|
|
|
|
|
|
$ 314,251
|
|
|
|
Number of warrants outstanding |
|
|
|
|
|
|
$ 69,834
|
|
|
$ 69,834
|
|
|
|
Board Members and Employees [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional shares, issuance |
|
|
|
|
|
|
|
|
|
269,102
|
|
|
|
Share based compensation award, description |
|
|
|
|
|
|
|
|
|
(1)
209,102 shares were issued as incentive compensation vesting 50% upon the Company’s uplisting to Nasdaq if within three years,
with the balance vesting in eight quarterly installments commencing on the sooner of such Nasdaq uplisting or 12 months after
issuance; provided all shares shall vest upon the sale, merger or other “exit” event for the Company and its
shareholders; and (2) 60,000 shares were issued to compensate four members of the management team for acceptance of a significant
reduction in their base salaries in 2023 to help the Company conserve cash resources, and vest upon the completion of the
Company’s next funding in the amount of at least $5
million or Company exit. The awards scheduled to vest upon the occurrence of the vesting conditions will not vest in accordance with those
vesting conditions if the recipient of the award is no longer providing services to the Company at the time of vesting. The award recipient’s
status will end on the day the notice of terminiation is provided (whether by the Company or by the Participant upon resignation) and
will not be extended by any notice eriod that may be required contractually or under applicable local law.
|
|
|
|
Cash and Cash Equivalents, at Carrying Value |
|
|
|
|
|
|
$ 5,000,000
|
|
|
$ 5,000,000
|
|
|
|
Chief Financial Officer [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional shares, issuance |
|
|
|
|
|
|
|
|
|
2,040
|
|
|
|
Number of issuance, value |
|
|
|
|
|
|
|
|
|
$ 10,200
|
|
|
|
Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated fair value of common stock |
|
|
|
|
|
|
|
|
|
$ 4.00
|
|
|
|
Debt conversion, original debt, amount |
|
|
|
|
|
|
|
|
|
$ 480,000
|
$ 35,000
|
|
|
Additional shares, issuance |
|
|
|
|
|
|
|
69,834
|
|
|
|
|
|
Number of issuance, value |
|
|
|
|
|
|
|
$ 7
|
|
|
|
|
|
Interest and Debt Expense |
|
|
|
|
|
|
|
|
|
$ 519,712
|
|
|
|
Debt conversion, shares issued |
|
|
|
|
|
|
|
|
|
164,446
|
5,469
|
|
|
Debt conversion price |
|
|
|
|
|
|
$ 3.50
|
|
|
$ 3.50
|
$ 6.40
|
|
|
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Exercisable, Number |
|
|
|
|
|
|
1,144,501
|
|
|
1,144,501
|
|
|
|
Additional stock issued for services |
|
|
|
|
|
|
|
|
|
|
18,750
|
|
|
Stock issued during period shares, issued for services |
|
|
|
|
|
|
76,000
|
16,500
|
28,750
|
|
|
|
|
Common Stock [Member] | Exercise of Common Stock Warrants to Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional shares, issuance |
|
|
|
|
|
|
|
|
|
365,001
|
|
|
|
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Exercisable, Number |
|
|
|
|
|
|
365,001
|
|
|
365,001
|
|
|
|
Common Stock [Member] | Director [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock issued during period shares, issued for services |
|
|
|
|
|
|
|
|
|
|
10,000
|
|
|
Warrant [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of warrants outstanding |
|
|
|
|
|
|
$ 0
|
|
|
$ 0
|
|
$ 0
|
|
Warrant [Member] | Exercise of Common Stock Warrants to Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Exercisable, Number |
|
|
|
|
|
|
365,001
|
|
|
365,001
|
|
|
|
Series A Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Temporary equity, shares issued |
|
|
|
|
|
|
480
|
|
|
480
|
|
480
|
|
Temporary equity, shares outstanding |
|
|
|
|
|
|
480
|
|
|
480
|
|
480
|
|
Temporary equity, liquidation preference |
|
|
|
|
|
|
$ 480,000
|
|
|
$ 480,000
|
|
|
|
Temporary equity, dividend rate |
|
|
|
|
|
|
|
|
|
6.00%
|
|
|
|
Accrued dividends |
|
|
|
|
|
|
255,600
|
|
|
$ 255,600
|
|
$ 241,200
|
|
Temporary equity, value |
|
|
|
|
|
|
$ 735,600
|
|
|
$ 735,600
|
|
$ 721,200
|
|
Conversion price |
|
|
|
|
|
|
$ 3.00
|
|
|
$ 3.00
|
|
$ 3.33
|
|
Incremental value due to the conversion price reduction |
|
|
|
|
|
|
$ 96,245
|
|
|
$ 96,245
|
|
$ 342,497
|
|
Estimated fair value of common stock |
|
|
|
|
|
|
|
|
|
|
|
$ 3.33
|
|
Series A Stock [Member] | Warrant [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued per share |
|
|
|
|
|
|
|
|
|
|
|
4.50
|
|
Series A Stock [Member] | Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion price |
|
|
|
|
|
|
$ 3.33
|
|
|
$ 3.33
|
|
6.40
|
|
Series A Stock [Member] | Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion price |
|
|
|
|
|
|
$ 3.00
|
|
|
$ 3.00
|
|
3.33
|
|
Series B Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion price |
|
|
|
|
|
$ 6.40
|
|
|
|
|
|
$ 6.19
|
|
Incremental value due to the conversion price reduction |
|
|
|
|
|
|
$ 168,835
|
|
|
$ 168,835
|
|
$ 30,938
|
|
Common stock issued per share |
|
|
|
|
$ 1,000
|
|
|
|
|
|
|
|
|
Preferred stock, shares authorized |
|
|
|
|
|
2,500
|
2,500
|
|
|
2,500
|
|
2,500
|
|
Preferred stock, par value per share |
|
|
|
|
|
$ 0.001
|
$ 0.001
|
|
|
$ 0.001
|
|
$ 0.001
|
|
Preferred stock, dividend rate, percentage |
|
|
|
|
|
10.00%
|
|
|
|
|
|
|
|
Preferred stock, liquidation preference per share |
|
|
|
|
|
$ 1,000
|
|
|
|
|
|
|
|
Proceeds from private offering |
|
|
|
|
$ 2,500,000
|
|
|
|
|
|
|
|
|
Debt conversion, original debt, amount |
|
|
|
|
156,000
|
|
|
|
|
|
|
|
|
Preferred stock, shares issued |
|
|
|
|
|
|
1,509
|
|
|
1,509
|
|
1,509
|
|
Preferred stock, shares outstanding |
|
|
|
|
|
|
1,509
|
|
|
1,509
|
|
1,509
|
|
Series B Preferred Stock [Member] | Fifteen Holders [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued dividends |
|
|
|
$ 53,061
|
|
|
$ 379,480
|
|
|
$ 379,480
|
|
$ 304,653
|
|
Shares converted |
|
|
|
991
|
|
|
|
|
|
|
|
|
|
Common stock issued during conversion |
|
|
|
163,134
|
|
|
|
|
|
|
|
|
|
Series B Preferred Stock [Member] | Warrant [Member] | Directors [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt conversion, original debt, amount |
|
|
|
|
$ 23,000
|
|
|
|
|
|
|
|
|
Series B Preferred Stock [Member] | Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion price |
|
|
|
|
|
|
|
$ 6.19
|
|
|
|
|
|
Preferred stock, conversion price, decrease |
|
|
|
|
|
|
|
|
|
|
|
$ 6.40
|
|
Series B Preferred Stock [Member] | Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion price |
|
|
|
|
|
|
|
$ 5.42
|
|
|
|
|
|
Preferred stock, conversion price, decrease |
|
|
|
|
|
|
|
|
|
|
|
$ 6.19
|
|
Series E-1 Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, shares authorized |
|
|
|
|
|
|
8,500
|
|
|
8,500
|
|
8,500
|
|
Preferred stock, par value per share |
|
|
|
|
|
|
$ 0.0001
|
|
|
$ 0.0001
|
|
$ 0.0001
|
|
Preferred stock, shares issued |
|
|
|
|
|
|
0
|
|
|
0
|
|
0
|
|
Preferred stock, shares outstanding |
|
|
|
|
|
|
0
|
|
|
0
|
|
0
|
|
Series E-1 Preferred Stock [Member] | Exchange Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued per share |
|
|
$ 12.00
|
|
|
|
|
|
|
|
|
|
|
Common stock issued during conversion |
|
|
720,986
|
|
|
|
|
|
|
|
|
|
|
Fair value of shares converted |
|
|
$ 8,650,000
|
|
|
|
|
|
|
|
|
|
|
Common shares vested |
|
|
|
|
|
|
|
|
|
720,986
|
|
|
|
Series E-1 Preferred Stock [Member] | Employees and Directors [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Recognized stock based compensation |
|
|
|
|
|
|
|
|
|
$ 0
|
$ 428,450
|
|
|
Series E-1 Preferred Stock [Member] | Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, shares authorized |
|
|
|
|
|
|
|
|
|
|
|
|
8,500
|
Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Reverse stock split, description |
|
|
|
|
|
|
|
|
|
|
|
40:1 reverse stock split
|
|