XML 49 R38.htm IDEA: XBRL DOCUMENT v3.24.2.u1
STOCKHOLDERS’ EQUITY (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 6 Months Ended
Apr. 04, 2024
Mar. 26, 2024
Oct. 31, 2023
Oct. 26, 2023
Aug. 31, 2023
Feb. 28, 2023
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
May 31, 2024
Dec. 31, 2023
May 31, 2023
Class of Stock [Line Items]                          
Preferred stock, shares authorized             100,000   100,000     100,000  
Preferred stock, par value             $ 0.001   $ 0.001     $ 0.001  
Preferred stock, shares issued             14   14     14  
Preferred stock, shares outstanding             14 14 14 14   14  
Common stock, shares authorized             105,263,158   105,263,158     105,263,158  
Common stock, par value             $ 0.001   $ 0.001     $ 0.001  
Common stock, shares outstanding             24,864,922   24,864,922     22,251,742  
Proceeds from sale of common stock                 $ 2,438,000 $ 4,490,000      
Interest Expense, Nonoperating             $ 32,000 $ (3,000) 35,000 43,000      
Stock or Unit Option Plan Expense                 $ 325,000        
Options granted, shares                 1,518,500        
Share-Based Payment Arrangement, Noncash Expense                 $ 1,040,000 $ 1,673,000      
Option expense                 $ 865,000        
Warrants [Member]                          
Class of Stock [Line Items]                          
Class of Warrant or Right, Outstanding             7,489,960   7,489,960     7,489,960  
Sales Milestones [Member]                          
Class of Stock [Line Items]                          
Options unvested             1,500,000   1,500,000        
Equity Option [Member]                          
Class of Stock [Line Items]                          
Option exercise price             $ 1.50   $ 1.50     $ 1.84  
Options, fair value per share                 $ 1.21        
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Gross                 1,518,500        
Share-basec compensation amount remaining to be recognized             $ 7,000   $ 7,000        
Consultant [Member]                          
Class of Stock [Line Items]                          
Options granted, shares                 1,000,000        
Option exercise price             $ 1.58   $ 1.58        
Options, fair value per share                 $ 0.64        
Current Employees And Consultants [Member]                          
Class of Stock [Line Items]                          
Option exercise price $ 0.95                        
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Gross 406,000                        
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Weighted Average Grant Date Fair Value $ 0.86                        
Share-Based Payment Arrangement, Noncash Expense $ 349,000                        
Board Of Directors And Consultants [Member]                          
Class of Stock [Line Items]                          
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Gross                 112,500        
Board Of Directors And Consultants [Member] | Minimum [Member]                          
Class of Stock [Line Items]                          
Option exercise price             1.70   $ 1.70        
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Weighted Average Grant Date Fair Value                 0.76        
Board Of Directors And Consultants [Member] | Maximum [Member]                          
Class of Stock [Line Items]                          
Option exercise price             $ 2.165   2.165        
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Weighted Average Grant Date Fair Value                 $ 1.53        
Company Wide Grant [Member] | Equity Option [Member]                          
Class of Stock [Line Items]                          
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Gross                 406,000        
Employee Severance [Member]                          
Class of Stock [Line Items]                          
Canceled options related to termination of former employee             $ 1,000,000   $ 1,000,000        
Equity Incentive Plan [Member]                          
Class of Stock [Line Items]                          
Number of shares authorized             2,702,632   2,702,632   950,000   1,752,632
Number of shares available for issuance             990,114   990,114        
Alliance Partners LLC [Member]                          
Class of Stock [Line Items]                          
equity issued related to acquisition description                 1) $150,000 due on or before July 11, 2024; 2) Remaining payments are deferred until either February 1, 2025, or until the Company generates $400,000 in monthly revenue from the FinZeo products (after cost of sales, excluding operating expenses). Once either condition is met, the payment schedule will resume with payments every 30 days, in amounts ranging from $75,000 to $375,000.        
Note Payable [Member]                          
Class of Stock [Line Items]                          
Interest Expense, Nonoperating                 $ 17,000        
Shelf Registration Statement [Member]                          
Class of Stock [Line Items]                          
Remaining amount for shelf registration             $ 52,700,000   52,700,000        
Modification Expense [Member]                          
Class of Stock [Line Items]                          
Option expense                 325,000        
Company Wide Grant [Member]                          
Class of Stock [Line Items]                          
Option expense                 $ 349,000        
Registered Direct Offering [Member]                          
Class of Stock [Line Items]                          
Proceeds from sale of equity           $ 5,000,000.0              
Adjustment to APIC for warrants           $ 763,000              
Securities Purchase Agreement [Member]                          
Class of Stock [Line Items]                          
Proceeds from sale of equity       $ 3,500,000                  
Series A Preferred Stock [Member]                          
Class of Stock [Line Items]                          
Preferred stock conversion basis                 Holders of Series A preferred stock have a right to convert each share of Series A into 82 shares of common stock.        
Common Stock Shares [Member] | Registered Direct Offering [Member]                          
Class of Stock [Line Items]                          
Stock issued new, shares           1,666,667              
Warrants [Member] | Registered Direct Offering [Member]                          
Class of Stock [Line Items]                          
Stock issued new, shares           1,666,667              
Warrants [Member] | Securities Purchase Agreement [Member]                          
Class of Stock [Line Items]                          
Stock issued new, shares     1,666,667                    
Common Stock [Member]                          
Class of Stock [Line Items]                          
Stock issued for services, shares                 160,000 160,000      
Stock issued for services, value                 $ 175,000 $ 382,000      
Shares, Issued             30,000   30,000        
Debt Instrument, Unamortized Discount             $ 27,000   $ 27,000        
Stock issued related to acquisition, shares                 55,000        
Common Stock [Member] | Chris Leyva [Member]                          
Class of Stock [Line Items]                          
Stock issued related to acquisition, shares                 15,000        
Common Stock [Member] | ATM Offering [Member]                          
Class of Stock [Line Items]                          
Stock issued new, shares         898,780                
Proceeds from sale of common stock         $ 2,100,000                
Common Stock [Member] | Securities Purchase Agreement [Member]                          
Class of Stock [Line Items]                          
Stock issued new, shares     1,666,667                    
Common Stock [Member] | Underwriting Agreement [Member]                          
Class of Stock [Line Items]                          
Stock issued new, shares   2,000,000                      
Common Stock [Member] | Underwriting Agreement [Member] | Overallotment Shares [Member]                          
Class of Stock [Line Items]                          
Stock issued new, shares   300,000