XML 162 R5.htm IDEA: XBRL DOCUMENT v3.24.2
Condensed Consolidated Statements of Convertible Preferred Stock and Stockholders' Deficit (Unaudited) - USD ($)
Preferred Stock [Member]
Redeemable Convertible Preferred Stock Series A [Member]
Preferred Stock [Member]
Redeemable Convertible Preferred Stock Series A One [Member]
Preferred Stock [Member]
Redeemable Convertible Preferred Stock Series A Two [Member]
Preferred Stock [Member]
Redeemable Convertible Preferred Stock Series A Three [Member]
Preferred Stock [Member]
Redeemable Convertible Preferred Stock Series A Four [Member]
Preferred Stock [Member]
Redeemable Convertible Preferred Stock Series A Five [Member]
Preferred Stock [Member]
Redeemable Convertible Preferred Stock [Member]
Preferred Stock [Member]
Redeemable Preferred Stock [Member]
Preferred Stock [Member]
Redeemable Preferred Stock [Member]
Revision of Prior Period, Adjustment [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
Agex Therapeutics Inc [Member]
Preferred Stock [Member]
Series B Preferred Stock [Member]
Agex Therapeutics Inc [Member]
Common Stock [Member]
Common Stock [Member]
Agex Therapeutics Inc [Member]
Common Stock [Member]
Revision of Prior Period, Adjustment [Member]
Additional Paid-in Capital [Member]
Additional Paid-in Capital [Member]
Agex Therapeutics Inc [Member]
Additional Paid-in Capital [Member]
Revision of Prior Period, Adjustment [Member]
Retained Earnings [Member]
Retained Earnings [Member]
Agex Therapeutics Inc [Member]
Retained Earnings [Member]
Revision of Prior Period, Adjustment [Member]
Noncontrolling Interest [Member]
Noncontrolling Interest [Member]
Agex Therapeutics Inc [Member]
Noncontrolling Interest [Member]
Revision of Prior Period, Adjustment [Member]
Total
Agex Therapeutics Inc [Member]
Revision of Prior Period, Adjustment [Member]
Balance at Dec. 31, 2021 $ 2,000,000 $ 1,998,000 $ 11,085,291 $ 6,240,000 $ 9,346,961 $ 4,771,248 $ 35,441,500         $ 21,448     $ 635,341     $ (35,764,374)         $ (35,107,585)    
Balance, shares at Dec. 31, 2021 400,000 300,000 1,117,013 499,200 718,997 367,015 3,402,225     2,144,800 1,079                          
Balance at Dec. 31, 2021                         $ 93,916,000     $ (105,748,000)     $ (43,000)     $ (11,875,000)  
Issuance of common stock upon exercise of stock options                       $ 737     3,685               $ 4,422    
Issuance of common stock upon exercise of stock options, shares                       73,700                       73,700    
Stock based compensation                           7,110               $ 7,110    
Net income (loss)                               (2,682,108)         (2,682,108) (10,462,000)  
Stock-based compensation                         760,000             760,000  
Issuance of common stock upon vesting of restricted stock units, net of shares retired to pay employee’s taxes                         (4,000)             (4,000)  
Issuance of warrants                           178,000             178,000  
Fair value of liability classified warrants issued                         4,148,000             4,148,000  
Net loss                             (10,462,000)     (60,000)     (10,522,000)  
Balance at Dec. 31, 2022 $ 2,000,000 $ 1,998,000 $ 11,085,291 $ 6,240,000 $ 9,346,961 $ 4,771,248 $ 35,441,500 $ 35,442,000       $ 22,185     646,136     (38,446,482)         (37,778,161) (17,212,000)  
Balance, shares at Dec. 31, 2022 400,000 300,000 1,117,013 499,200 718,997 367,015 3,402,225 3,323,000   2,218,500 1,079 2,167,000                        
Balance at Dec. 31, 2022                         98,998,000     (116,210,000)     (103,000)     (17,315,000)  
Net income (loss)                             1,658,000           1,658,000    
Stock-based compensation                         2,000               2,000    
Balance at Mar. 31, 2023               $ 35,442,000       $ 22,000     648,000     (36,788,000)           (36,118,000)    
Balance, shares at Mar. 31, 2023               3,323,000       2,167,000                            
Balance at Dec. 31, 2022 $ 2,000,000 $ 1,998,000 $ 11,085,291 $ 6,240,000 $ 9,346,961 $ 4,771,248 $ 35,441,500 $ 35,442,000       $ 22,185     646,136     (38,446,482)         (37,778,161) (17,212,000)  
Balance, shares at Dec. 31, 2022 400,000 300,000 1,117,013 499,200 718,997 367,015 3,402,225 3,323,000   2,218,500 1,079 2,167,000                        
Balance at Dec. 31, 2022                         98,998,000     (116,210,000)     (103,000)     (17,315,000)  
Issuance of common stock upon conversion of AgeX-Serina Note $ 962,584 $ 962,584             175,355               175,355    
Issuance of common stock upon conversion of note, shares           117,903 117,903                                      
Issuance of common stock upon exercise of stock options                       $ 2,489     12,447               $ 14,936    
Issuance of common stock upon exercise of stock options, shares                       248,934                       248,934    
Stock based compensation                           24,325               $ 24,325    
Net income (loss)                               5,269,854         5,269,854 (14,803,000) $ 5,269,854
Issuance of preferred stock, net of issuance costs                         35,958,000             35,958,000  
Issuance of preferred stock, net of issuance costs, shares                   212 148                            
Stock-based compensation                         648,000             648,000  
Issuance of common stock upon vesting of restricted stock units, net of shares retired to pay employee’s taxes                         (1,000)             (1,000)  
Fair value of liability classified warrants issued                         879,000             879,000  
Net loss                             (14,803,000)     (8,000)     (14,811,000)  
Balance at Dec. 31, 2023 $ 2,000,000 $ 1,998,000 $ 11,085,291 $ 6,240,000 $ 9,346,961 $ 5,733,832 $ 36,404,084   $ 36,404,000         $ 24,674     $ 858,263     $ (33,176,628)     (32,294,000) 5,469,000 (32,293,691)
Balance, shares at Dec. 31, 2023 400,000 300,000 1,117,013 499,200 718,997 484,918 3,520,128 3,438,000   212 148 2,467,434 1,079 2,410,000                        
Balance at Dec. 31, 2023                         $ 136,482,000     $ (131,013,000)     $ (111,000)     $ 5,358,000  
Issuance of common stock upon conversion of AgeX-Serina Note                         $ 6,000     10,715,000               10,721,000
Issuance of common stock upon conversion of note, shares                       616,000                            
Issuance of common stock upon exercise of stock options                         1,000     3,000               4,000
Issuance of common stock upon exercise of stock options, shares                       64,000                            
Net income (loss)                                 (9,437,000)       (9,437,000)   (9,437,000)
Issuance of preferred stock, net of issuance costs                 (36,404,000)         35,000     36,369,000               36,404,000
Issuance of preferred stock, net of issuance costs, shares               (3,438,000)       3,438,000                            
Cancellation of common stock upon consummation of Merger on March 26, 2024                         (67,000)     (47,833,000)     37,179,000           (10,721,000)
Cancellation of common stock upon consummation of Merger, shares                       (6,528,000)                            
Merger and issuance of common stock to Legacy Serina shareholders upon consummation of Merger on March 26, 2024                         1,000     960,000                 961,000
Merger and issuance of common stock to Legacy Serina shareholders upon consummation of Merger, shares                       8,414,000                            
Stock-based compensation                             $ 53,000               $ 53,000
Balance at Mar. 31, 2024                     $ 1,000     $ 1,125,000     $ (5,435,000)           $ (4,309,000)    
Balance, shares at Mar. 31, 2024                     8,414,000