TEMPORARY EQUITY, PREFERRED STOCK, COMMON STOCK, AND WARRANTS (Details Narrative) - USD ($)
|
|
|
1 Months Ended |
3 Months Ended |
9 Months Ended |
12 Months Ended |
|
Feb. 06, 2024 |
Nov. 14, 2023 |
Oct. 31, 2023 |
Aug. 24, 2021 |
Jan. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2023 |
Sep. 30, 2023 |
Mar. 31, 2023 |
Mar. 31, 2022 |
Sep. 30, 2023 |
Dec. 31, 2023 |
Dec. 31, 2022 |
Mar. 30, 2023 |
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of issuance, value |
|
|
|
|
|
|
|
|
|
|
|
$ 1,164,246
|
$ 1,402,500
|
|
Number of issuance, shares |
|
|
|
|
|
|
|
|
|
|
|
1,330,363
|
626,917
|
|
Additional paid in capital |
|
|
|
|
|
|
$ 41,666,897
|
|
|
|
|
$ 41,666,897
|
$ 33,428,115
|
|
Temporary equity, shares issued |
|
|
|
|
|
|
240
|
|
|
|
|
240
|
240
|
|
Temporary equity, shares outstanding |
|
|
|
|
|
|
240
|
|
|
|
|
240
|
240
|
|
Principal amount |
|
|
|
|
|
|
|
|
|
|
|
$ 519,712
|
$ 606,998
|
|
Temporary equity, value |
|
|
|
|
|
|
$ 509,198
|
|
|
|
|
$ 509,198
|
$ 721,200
|
|
Preferred stock, shares authorized |
|
|
|
|
|
|
2,500
|
|
|
|
|
2,500
|
2,500
|
|
Preferred stock, par value per share |
|
|
|
|
|
|
$ 0.001
|
|
|
|
|
$ 0.001
|
$ 0.001
|
|
Preferred stock, shares issued |
|
|
|
|
|
|
1,509
|
|
|
|
|
1,509
|
1,509
|
|
Preferred stock, shares outstanding |
|
|
|
|
|
|
1,509
|
|
|
|
|
1,509
|
1,509
|
|
Common Stock, Share Subscribed but Unissued, Subscriptions Receivable |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 342,669
|
Class of Warrant or Right, Exercise Price of Warrants or Rights |
|
|
|
|
|
|
|
|
$ 3.00
|
|
|
|
|
|
Offset fees |
|
|
|
|
|
|
|
|
$ 49,500
|
|
|
|
|
|
Number of securities called by warrants or rights |
|
|
|
|
|
|
50,000
|
|
|
|
|
50,000
|
|
|
Recognized stock based compensation |
|
|
|
|
|
|
|
|
|
|
|
$ 402,577
|
$ 1,534,964
|
|
Service [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants issued |
|
|
|
|
|
|
50,000
|
|
|
|
|
50,000
|
|
|
Number of warrants outstanding |
|
|
|
|
|
|
$ 91,979
|
|
|
|
|
$ 91,979
|
|
|
Common Stock and Warrant Unit Offering [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of issuance, value |
|
|
|
|
|
|
|
|
|
|
|
$ 314,251
|
|
|
Number of issuance, shares |
|
|
|
|
|
|
|
|
|
|
|
69,834
|
|
|
Warrants issued |
|
|
|
|
|
|
69,832
|
|
|
|
|
69,832
|
311,666
|
|
Private Placement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of issuance, value |
|
|
|
|
|
|
$ 250,000
|
$ 600,000
|
|
|
|
|
|
|
Number of issuance, shares |
|
|
|
|
|
|
50,000
|
176,471
|
|
|
|
|
|
|
Common Stock, Share Subscribed but Unissued, Subscriptions Receivable |
|
|
$ 100,000
|
|
|
|
|
|
|
|
|
|
|
|
Board Members and Employees [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of issuance, shares |
|
|
|
|
|
|
|
|
|
|
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 termination is provided (whether by the
Company or by the recipient upon resignation) and will not be extended by any notice period that may be required contractually or under
applicable local law.
|
|
|
Chief Financial Officer [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of issuance, value |
|
|
|
|
|
|
|
|
|
|
|
$ 10,200
|
|
|
Number of issuance, shares |
|
|
|
|
|
|
|
|
|
|
|
2,040
|
|
|
Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of issuance, value |
|
|
|
|
|
|
|
|
1,144,501
|
|
|
$ 30
|
$ 31
|
|
Number of issuance, shares |
|
|
|
|
|
|
|
|
|
|
|
296,304
|
311,666
|
|
Principal amount |
|
|
|
|
|
|
|
|
|
|
|
$ 16
|
$ 17
|
|
Number of shares issued |
|
|
|
|
|
|
|
|
|
|
|
164,446
|
168,611
|
|
Estimated fair value of common stock |
|
|
|
|
|
|
|
|
|
|
|
$ 4.00
|
|
|
Debt conversion, original debt, amount |
|
|
|
|
|
|
|
|
480,000
|
$ 35,000
|
|
|
|
|
Interest payable |
|
|
|
|
|
|
|
|
39,712
|
|
|
|
|
|
Interest and debt expense |
|
|
|
|
|
|
|
|
$ 519,712
|
|
|
|
|
|
Debt conversion, converted instrument, shares issued |
|
|
|
|
|
|
|
|
164,446
|
5,469
|
|
|
|
|
Debt instrument convertible, conversion price |
|
|
|
|
|
|
|
|
$ 3.50
|
$ 6.40
|
|
|
|
|
Number of shares issued |
|
|
|
|
|
|
|
|
|
|
|
8,571
|
|
|
Additional stock issued for services |
|
|
|
|
|
|
|
|
|
48,750
|
|
|
|
|
Stock issued during period shares, issued for services |
|
|
|
|
|
|
|
|
|
|
|
144,900
|
118,750
|
|
Additional stock issued for services |
|
|
|
|
|
|
|
|
|
|
|
|
311,666
|
|
Additional stock issued for services |
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,402,500
|
|
Common Stock [Member] | Exercise of Common Stock Warrants to Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of issuance, shares |
|
|
|
|
|
|
|
|
365,001
|
|
|
365,001
|
|
|
Common Stock [Member] | Private Placement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of issuance, value |
|
|
|
|
|
|
$ 600,000
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
Series A Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Temporary equity, shares issued |
|
|
|
|
|
|
240
|
|
|
|
|
240
|
480
|
|
Temporary equity, shares outstanding |
|
|
|
|
|
|
240
|
|
|
|
|
240
|
480
|
|
Preferred stock, liquidation preference per share |
|
|
|
|
|
|
$ 1,000
|
|
|
|
|
$ 1,000
|
|
|
Temporary equity, dividend rate |
|
|
|
|
|
|
|
|
|
|
|
6.00%
|
|
|
Accrued dividends |
|
|
|
|
|
|
$ 268,800
|
|
|
|
|
$ 268,800
|
$ 241,200
|
|
Principal amount |
|
|
|
|
|
|
$ 240,000
|
|
|
|
|
$ 240,000
|
|
|
Number of shares issued |
|
|
|
|
|
|
80,000
|
|
|
|
|
80,000
|
|
|
Temporary equity, value |
|
|
|
|
|
|
$ 509,198
|
|
|
|
|
$ 509,198
|
$ 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] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share issued price 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] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, liquidation preference per share |
|
|
|
|
|
$ 1,000
|
|
|
|
|
|
|
|
|
Conversion price |
|
|
|
|
|
$ 6.40
|
|
|
|
|
|
|
$ 6.19
|
|
Incremental value due to the conversion price reduction |
|
|
|
|
|
|
|
$ 40,461
|
$ 168,835
|
|
$ 40,461
|
|
$ 30,938
|
|
Share issued price per share |
|
|
|
|
$ 1,000
|
|
|
|
|
|
|
|
|
|
Preferred stock, shares authorized |
|
|
|
|
|
2,500
|
|
|
|
|
|
|
|
|
Preferred stock, par value per share |
|
|
|
|
|
$ 0.001
|
|
|
|
|
|
|
|
|
Preferred stock, dividend rate, percentage |
|
|
|
|
|
10.00%
|
|
|
|
|
|
|
|
|
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
|
|
Exchange ratio |
|
|
$ 3.00
|
|
|
|
|
|
|
|
|
|
|
|
Debt instrument convertible, conversion price |
|
|
|
|
|
|
$ 5.30
|
|
|
|
|
$ 5.30
|
|
|
Series B Preferred Stock [Member] | Subsequent Event [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of issuance, shares |
658,967
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, shares outstanding |
1,509
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series B Preferred Stock [Member] | Fifteen Holders [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued dividends |
|
|
|
$ 53,061
|
|
|
$ 455,548
|
|
|
|
|
$ 455,548
|
$ 304,653
|
|
Shares converted |
|
|
|
991
|
|
|
|
|
|
|
|
|
|
|
Common stock issued during conversion |
|
|
|
163,134
|
|
|
|
|
|
|
|
|
|
|
Series B Preferred Stock [Member] | Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares converted |
|
|
|
|
|
|
|
|
|
|
|
658,968
|
|
|
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 |
|
|
|
|
|
|
|
$ 5.42
|
$ 6.19
|
|
$ 5.42
|
|
|
|
Preferred stock, conversion price, decrease |
|
|
|
|
|
|
|
|
|
|
|
|
$ 6.40
|
|
Series B Preferred Stock [Member] | Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion price |
|
|
|
|
|
|
|
$ 5.30
|
$ 5.42
|
|
$ 5.30
|
|
|
|
Preferred stock, conversion price, decrease |
|
|
|
|
|
|
|
|
|
|
|
|
$ 6.19
|
|
Series E-1 Preferred Stock [Member] | Employees and Directors [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recognized stock based compensation |
|
|
|
|
|
|
|
|
|
|
|
$ 37,000
|
$ 864,002
|
|
Merger Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of issuance, value |
|
$ 2,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Share price |
|
$ 6.70
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of issuance, shares |
|
298,507
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional paid in capital |
|
$ 2,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Merger Agreement [Member] | Series B Preferred Stock [Member] | Subsequent Event [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued during conversion |
658,968
|
|
|
|
|
|
|
|
|
|
|
|
|
|