XML 17 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Consolidated Statements of Stockholders' Equity (Deficit) (Unaudited) - USD ($)
Preferred Stock [Member]
Series B Preferred Stock [Member]
Preferred Stock [Member]
Series C Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2022 $ 73,505,000 $ (75,021,000) $ (1,516,000)
Balance, shares at Dec. 31, 2022 2,500 810      
Issuance of common stock for services by third parties 83,000 83,000
Issuance of common stock for services by third parties, shares 11      
Issuance of common stock for services by employees 60,000 60,000
Issuance of common stock for services by employees, shares 12      
Preferred stock dividends (38,000) (38,000)
Preferred stock dividends, shares          
Net loss (1,598,000) (1,598,000)
Balance at Mar. 31, 2023 73,648,000 (76,657,000) (3,009,000)
Balance, shares at Mar. 31, 2023 2,500 833      
Balance at Dec. 31, 2022 73,505,000 (75,021,000) (1,516,000)
Balance, shares at Dec. 31, 2022 2,500 810      
Net loss           (5,397,000)
Balance at Sep. 30, 2023 83,185,000 (80,531,000) 2,654,000
Balance, shares at Sep. 30, 2023 2,500 200 1,538      
Balance at Mar. 31, 2023 73,648,000 (76,657,000) (3,009,000)
Balance, shares at Mar. 31, 2023 2,500 833      
Preferred stock dividends (37,000) (37,000)
Net loss (1,643,000) (1,643,000)
Shares issued for cash, net of issuance costs 651,000 651,000
Shares issued for cash, net of issuance costs, shares     135      
Balance at Jun. 30, 2023 74,299,000 (78,337,000) (4,038,000)
Balance, shares at Jun. 30, 2023 2,500 968      
Issuance of common stock for services by third parties 373,000 373,000
Issuance of common stock for services by third parties, shares 121      
Issuance of common stock for services by employees 33,000 33,000
Issuance of common stock for services by employees, shares   11      
Preferred stock dividends (38,000) (38,000)
Net loss (2,156,000) (2,156,000)
Shares issued for cash, net of issuance costs 649,000 649,000
Shares issued for cash, net of issuance costs, shares     141      
Debt to equity conversion 7,831,000 7,831,000
Debt to equity conversion, shares 200 297      
Balance at Sep. 30, 2023 83,185,000 (80,531,000) 2,654,000
Balance, shares at Sep. 30, 2023 2,500 200 1,538      
Balance at Dec. 31, 2023 83,559,000 (82,706,000) 853,000
Balance, shares at Dec. 31, 2023 2,500 200 1,706      
Issuance of common stock for services by third parties 2,000 2,000
Issuance of common stock for services by third parties, shares   2      
Preferred stock dividends (38,000) (38,000)
Net loss (1,293,000) (1,293,000)
Balance at Mar. 31, 2024 83,561,000 (84,037,000) (476,000)
Balance, shares at Mar. 31, 2024 2,500 200 1,708      
Balance at Dec. 31, 2023 83,559,000 (82,706,000) 853,000
Balance, shares at Dec. 31, 2023 2,500 200 1,706      
Net loss           (4,140,000)
Balance at Sep. 30, 2024 84,499,000 (86,959,000) (2,460,000)
Balance, shares at Sep. 30, 2024 2,500 118 3,140      
Balance at Mar. 31, 2024 83,561,000 (84,037,000) (476,000)
Balance, shares at Mar. 31, 2024 2,500 200 1,708      
Issuance of common stock for services by third parties
Issuance of common stock for services by third parties, shares      
Issuance of common stock for services by employees 67,000 67,000
Issuance of common stock for services by employees, shares 55      
Preferred stock dividends (37,000) (37,000)
Net loss (1,488,000) (1,488,000)
Balance at Jun. 30, 2024 83,628,000 (85,562,000) (1,934,000)
Balance, shares at Jun. 30, 2024 2,500 200 1,763      
Preferred stock dividends 150,000 (38,000) 112,000
Preferred stock dividends, shares     178      
Net loss (1,359,000) (1,359,000)
Shares issued for cash, net of issuance costs 392,000 392,000
Shares issued for cash, net of issuance costs, shares 442      
Common stock issued for conversion of Series C Preferred shares
Common stock issued for conversion of Series C Preferred shares, shares (82) 757      
Warrants issued in relation to debt issuance 329,000 329,000
Balance at Sep. 30, 2024 $ 84,499,000 $ (86,959,000) $ (2,460,000)
Balance, shares at Sep. 30, 2024 2,500 118 3,140