XML 21 R7.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Condensed Consolidated Statements of Shareholders' Equity (Unaudited) - USD ($)
Share-Based Payment Arrangement, Option [Member]
Common Stock [Member]
Share-Based Payment Arrangement, Option [Member]
Preferred Stock [Member]
Share-Based Payment Arrangement, Option [Member]
AOCI Attributable to Parent [Member]
Share-Based Payment Arrangement, Option [Member]
Additional Paid-in Capital [Member]
Share-Based Payment Arrangement, Option [Member]
Retained Earnings [Member]
Share-Based Payment Arrangement, Option [Member]
Commitment Shares [Member]
Common Stock [Member]
Commitment Shares [Member]
Preferred Stock [Member]
Commitment Shares [Member]
AOCI Attributable to Parent [Member]
Commitment Shares [Member]
Additional Paid-in Capital [Member]
Commitment Shares [Member]
Retained Earnings [Member]
Commitment Shares [Member]
Capital Raise [Member]
Common Stock [Member]
Capital Raise [Member]
Preferred Stock [Member]
Capital Raise [Member]
Additional Paid-in Capital [Member]
Capital Raise [Member]
Retained Earnings [Member]
Capital Raise [Member]
Common Stock [Member]
Preferred Stock [Member]
AOCI Attributable to Parent [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance (in shares) at Sep. 30, 2022                                   1,348,125 5,000,000        
Balance at Sep. 30, 2022                                   $ 1,348 $ 5,000   $ 178,841,646 $ (147,423,563) $ 31,424,431
Issuance of stock (in shares)                                   1,038 0        
Issuance of stock                                   $ 1 $ 0   1 0 0
Issuance of options for share based compensation $ 0 $ 0   $ 79,446 $ 0 $ 79,446                                  
Issuance of restricted stock for share based compensation                                   0 0   43,449 0 43,449
Preferred dividend declared, not paid                                   0 0   0 (1,000,502) (1,000,502)
Net Loss                                   0 0   0 (3,956,062) (3,956,062)
Issuance of Common Stock                                   $ (1) $ 0   (1) 0 0
Balance (in shares) at Dec. 31, 2022                                   1,349,163 5,000,000        
Balance at Dec. 31, 2022                                   $ 1,349 $ 5,000   178,964,539 (152,380,127) 26,590,761
Balance (in shares) at Sep. 30, 2022                                   1,348,125 5,000,000        
Balance at Sep. 30, 2022                                   $ 1,348 $ 5,000   178,841,646 (147,423,563) 31,424,431
Net Loss                                             (7,063,270)
Balance (in shares) at Jun. 30, 2023                                   2,855,230 5,000,000        
Balance at Jun. 30, 2023                                   $ 2,855 $ 5,000   183,212,202 (157,488,334) 25,731,723
Balance (in shares) at Dec. 31, 2022                                   1,349,163 5,000,000        
Balance at Dec. 31, 2022                                   $ 1,349 $ 5,000   178,964,539 (152,380,127) 26,590,761
Issuance of stock (in shares)             2,616 0                   8,417 0        
Issuance of stock             $ 3 $ 0   $ 29,190 $ 0 $ 29,193           $ 8 $ 0   8 0 0
Issuance of options for share based compensation 0 0   16,770 0 16,770                                  
Issuance of restricted stock for share based compensation                                   0 0   56,801 0 56,801
Preferred dividend declared, not paid                                   0 0   0 (1,000,500) (1,000,500)
Net Loss                                   0 0   0 (1,336,802) (1,336,802)
Issuance of Common Stock             $ (3) $ 0   (29,190) 0 (29,193)           $ (8) $ 0   (8) 0 0
Issuance of Common stock - A360 (in shares)                                   94,277 0        
Issuance of Common stock - A360                                   $ 94 $ 0   1,399,906 0 1,400,000
Issuance of Common stock - DCO (in shares)                                   2,223 0        
Issuance of Common stock - DCO                                   $ 2 $ 0   $ 29,998 $ 0 $ 30,000
True up of fraction shares resulting from reverse split (in shares)                                   1 0   0 0 1
Balance (in shares) at Mar. 31, 2023                                   1,456,696 5,000,000        
Balance at Mar. 31, 2023                                   $ 1,457 $ 5,000   $ 180,497,196 $ (154,717,429) $ 25,786,224
Issuance of stock (in shares)                         1,350,000 0       9,001 0        
Issuance of stock                         $ 1,350 $ 0 $ 2,472,730 $ 0 $ 2,474,080 $ 9 $ 0   69,606 0 69,615
Issuance of options for share based compensation                                   0 0   34,663 0 34,663
Issuance of restricted stock for share based compensation                                   0   4,845 0 4,845
Preferred dividend declared, not paid                                   0 0   0 (1,000,501) (1,000,501)
Net Loss                                   0 0   0 (1,770,404) (1,770,404)
Issuance of Common Stock                         $ (1,350) $ 0 $ (2,472,730) $ 0 $ (2,474,080) (9) 0   (69,606) 0 (69,615)
Issuance of Common stock - A360                                   $ 0 $ 0   133,200 0 133,200
Fraction share true-up (in shares)                                   39,533 0        
Fraction share true-up                                   $ 39 $ 0   (39) 0 0
Balance (in shares) at Jun. 30, 2023                                   2,855,230 5,000,000        
Balance at Jun. 30, 2023                                   $ 2,855 $ 5,000   183,212,202 (157,488,334) 25,731,723
Balance (in shares) at Sep. 30, 2023                                   2,960,573 5,000,000        
Balance at Sep. 30, 2023                                   $ 2,961 $ 5,000 $ 0 183,387,095 (174,363,772) 9,031,284
Issuance of stock (in shares)                                   483 0        
Issuance of stock                                   $ 0 $ 0   0 0 0
Issuance of Common stock                                       0      
Issuance of options for share based compensation 0 0 $ 0 1,772 0 1,772                                  
Issuance of restricted stock for share based compensation                                   0 0 0 689 0 689
Preferred dividend declared, not paid                                   0 0 0 0 (1,000,501) (1,000,501)
Net Loss                                   0 0 0 0 (996,501) (996,501)
Issuance of Common Stock                                   $ 0 $ 0   0 0 0
Balance (in shares) at Dec. 31, 2023                                   2,961,056 5,000,000        
Balance at Dec. 31, 2023                                   $ 2,961 $ 5,000 0 183,389,556 (176,360,774) 7,036,743
Balance (in shares) at Sep. 30, 2023                                   2,960,573 5,000,000        
Balance at Sep. 30, 2023                                   $ 2,961 $ 5,000 0 183,387,095 (174,363,772) 9,031,284
Net Loss                                             (3,547,327)
Balance (in shares) at Jun. 30, 2024                                   3,759,433 5,000,000        
Balance at Jun. 30, 2024                                   $ 3,759 $ 5,000 (1,200) 183,933,162 (180,912,600) 3,028,121
Balance (in shares) at Dec. 31, 2023                                   2,961,056 5,000,000        
Balance at Dec. 31, 2023                                   $ 2,961 $ 5,000 0 183,389,556 (176,360,774) 7,036,743
Issuance of stock (in shares)             64,218 0                   19,930 0        
Issuance of stock             $ 64 $ 0 $ 0 49,936 0 50,000           $ 20 $ 0 0 15,763 0 15,783
Issuance of options for share based compensation $ 0 $ 0 $ 0 $ 1,080 $ 0 $ 1,080                                  
Issuance of restricted stock for share based compensation                                   0 0 0 303 0 303
Preferred dividend declared, not paid                                   0 0 0 0 (1,000,500) (1,000,500)
Net Loss                                   0 0 0 0 (3,010,562) (3,010,562)
Change in fair value of debt related to credit risk                                   0 0 (6,000) 0 0 (6,000)
Issuance of Common Stock             $ (64) $ 0 $ 0 $ (49,936) $ 0 $ (50,000)           $ (20) $ 0 0 (15,763) 0 (15,783)
Balance (in shares) at Mar. 31, 2024                                   3,045,204 5,000,000        
Balance at Mar. 31, 2024                                   $ 3,045 $ 5,000 (6,000) 183,456,639 (180,371,836) 3,086,847
Issuance of options for share based compensation                                   0 0 0 7,167 0 7,167
Issuance of restricted stock for share based compensation                                   0 0 0 5,376 0 5,376
Preferred dividend declared, not paid                                   0 0 0 0 (1,000,500) (1,000,500)
Net Loss                                   0 0 0 0 459,737 459,737
Change in fair value of debt related to credit risk                                   $ 0 $ 0 4,800 0 0 4,800
Issuance of Common stock - Convertible Notes (in shares)                                   714,229 0        
Issuance of Common stock - Convertible Notes                                   $ 714 $ 0 0 463,980 0 464,694
Balance (in shares) at Jun. 30, 2024                                   3,759,433 5,000,000        
Balance at Jun. 30, 2024                                   $ 3,759 $ 5,000 $ (1,200) $ 183,933,162 $ (180,912,600) $ 3,028,121