XML 85 R40.htm IDEA: XBRL DOCUMENT v3.21.4
Shareholders’ Equity (Details Narrative)
1 Months Ended 9 Months Ended 12 Months Ended
Jul. 02, 2023
shares
Jan. 03, 2023
shares
Jul. 14, 2021
$ / shares
shares
Jul. 02, 2021
USD ($)
Jul. 02, 2021
USD ($)
Jun. 28, 2021
$ / shares
shares
May 02, 2021
shares
Mar. 21, 2021
USD ($)
Mar. 17, 2021
USD ($)
$ / shares
shares
Jan. 03, 2021
USD ($)
$ / shares
shares
Jan. 03, 2021
$ / shares
shares
Sep. 24, 2021
USD ($)
$ / shares
shares
Sep. 30, 2021
USD ($)
$ / shares
shares
Sep. 30, 2020
USD ($)
shares
Dec. 31, 2020
USD ($)
$ / shares
shares
Dec. 31, 2019
USD ($)
$ / shares
shares
Dec. 01, 2022
$ / shares
shares
Sep. 01, 2022
$ / shares
Jul. 01, 2022
shares
Dec. 01, 2021
$ / shares
shares
Nov. 16, 2021
$ / shares
shares
Jul. 13, 2021
shares
Jul. 01, 2021
$ / shares
shares
May 01, 2021
$ / shares
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Common Stock, Shares Authorized                         100,000,000   50,000,000 50,000,000                
Common Stock, Par or Stated Value Per Share | $ / shares                             $ 0.0001 $ 0.0001                
Preferred Stock, Shares Authorized                             1,000,000 1,000,000                
Preferred Stock, Par or Stated Value Per Share | $ / shares                             $ 0.0001 $ 0.0001                
Common Stock, Shares, Outstanding                         32,395,158   28,956,158 27,629,408                
Preferred Stock, Shares Outstanding                             1 1                
Proceeds from Issuance of Common Stock | $                         $ 5,245,000 $ 1,960,000 $ 2,513,000 $ 2,575,000                
Shares Issued, Price Per Share | $ / shares                   $ 2.00 $ 2.00                          
Stock Issued During Period, Value, Issued for Services | $                         $ 1,683,000 $ 115,000 $ 115,000                  
Warrants and Rights Outstanding, Term                         9 years 5 months 12 days   2 years                  
Stock Issued During Period, Shares, Employee Benefit Plan           4,166     16,666       4,365,000                      
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Number                         4,365,000                    
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercises in Period                                              
Salary and Wage, Officer, Excluding Cost of Good and Service Sold | $                 $ 200,000                              
Severance Costs | $                 $ 100,000                              
Stock Issued During Period, Value, Employee Benefit Plan | $                         $ 7,400,000                      
Share-based Payment Arrangement, Expense | $                         $ 885,000                      
Equity Option [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Stock Issued During Period, Shares, Employee Benefit Plan           25,000 83,333   300,000       4,000,000                      
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Number                         17,500,000                      
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercises in Period                         2,100,000                      
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Weighted Average Exercise Price | $ / shares                         $ 6.00                      
Sale of Stock, Price Per Share | $ / shares           $ 2.00     $ 2.00       $ 2.00                     $ 2.00
Stock Issued During Period, Value, Employee Benefit Plan | $                         $ 6,800,000                      
Share-based Payment Arrangement, Expense | $                         $ 6,500,000                      
Warrant [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Sale of Stock, Price Per Share | $ / shares                         $ 0.001                      
Measurement Input, Commodity Market Price [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Equity Securities, FV-NI, Measurement Input           0.90     0.83     0.90 1.34                      
Measurement Input, Commodity Market Price [Member] | Equity Option [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Equity Securities, FV-NI, Measurement Input | $ / shares                         2.00                      
Measurement Input, Option Volatility [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Equity Securities, FV-NI, Measurement Input           106     106     110 107                      
Measurement Input, Expected Dividend Rate [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Equity Securities, FV-NI, Measurement Input           0     0     0 0                      
Advisory Board Agreement [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Stock Issued During Period, Value, Employee Benefit Plan | $       $ 382,000                                        
Share-based Payment Arrangement, Expense | $                         $ 200,000                      
Advisory Board Agreement [Member] | Measurement Input, Commodity Market Price [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Equity Securities, FV-NI, Measurement Input                         0.0025                      
Advisory Board Agreement [Member] | Measurement Input, Option Volatility [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Equity Securities, FV-NI, Measurement Input                         1.08                      
Share-based Payment Arrangement, Expense | $                         $ 182,000                      
Advisory Board Agreement [Member] | Measurement Input, Expected Dividend Rate [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Equity Securities, FV-NI, Measurement Input                         0                      
Subsequent Event [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Common Stock, Shares Authorized                   1,000,000 1,000,000                   50,000,000      
Proceeds from Issuance of Common Stock | $                   $ 5,200,000                            
Shares Issued, Price Per Share | $ / shares                   $ 2.00 $ 2.00                   $ 2.00      
Stock Issued During Period, Shares, Issued for Services                     841,500                          
Consultants [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Stock Issued During Period, Shares, Issued for Services                       40,000                        
Stock Issued During Period, Value, Issued for Services | $                       $ 53,000                        
Sale of Stock, Number of Shares Issued in Transaction                       40,000                        
Sale of Stock, Price Per Share | $ / shares                       $ 2.00                        
Other Expenses | $                       $ 10,000                        
Consultants [Member] | Subsequent Event [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Class of Warrant or Right, Exercise Price of Warrants or Rights | $ / shares                                 $ 4.00     $ 2.00     $ 2.00  
Stock Issued During Period, Shares, Issued for Services 30,000 30,000 25,000                 20,000                        
Class of Warrant or Right, Number of Securities Called by Warrants or Rights                                 100,000   100,000 100,000     100,000  
Sale of Stock, Number of Shares Issued in Transaction                       20,000                        
Sale of Stock, Price Per Share | $ / shares     $ 2.00                 $ 2.00                        
Other Expenses | $         $ 5,000             $ 5,000                        
Consultants [Member] | Subsequent Event [Member] | Advisory Board Agreement [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Class of Warrant or Right, Exercise Price of Warrants or Rights | $ / shares                                 $ 4.00 $ 4.00   $ 2.00     $ 2.00  
Class of Warrant or Right, Number of Securities Called by Warrants or Rights                                     100,000 100,000     100,000  
Other Expenses | $         $ 5,000                                      
Mr Destler [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Stock Issued During Period, Shares, Issued for Services                         1,000,000                      
Common Stock, Shares, Issued                         1,000,000                      
2016 Equity Incentive Plan [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Share-based Compensation Arrangement by Share-based Payment Award, Number of Shares Authorized                         1,000,000   1,000,000                  
2016 Equity Incentive Plan [Member] | Minimum [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Common Stock, Shares Authorized                                           1,000,000    
2016 Equity Incentive Plan [Member] | Maximum [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Common Stock, Shares Authorized                                           7,000,000    
Consultants [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Shares Issued, Price Per Share | $ / shares                             $ 2.00                  
Stock Issued During Period, Shares, Issued for Services                         841,500 57,500 57,500                  
Stock Issued During Period, Value, Issued for Services | $                         $ 1,700,000 $ 115,000 $ 115,000                  
Chief Executive Officer [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Salary and Wage, NonOfficer, Excluding Cost of Good and Service Sold | $               $ 240,000                                
Share-based Payment Arrangement, Expense | $                         709,000                      
Chief Financial Officer [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Share-based Payment Arrangement, Expense | $                         154,000                      
Chief Financial Officer [Member] | Equity Option [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Sale of Stock, Price Per Share | $ / shares                                               $ 2.00
Stock Issued During Period, Value, Employee Benefit Plan | $                         462,000                      
Officer [Member] | Equity Option [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Stock Issued During Period, Value, Employee Benefit Plan | $                         38,000                      
Private Placement [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Proceeds from Issuance of Common Stock | $                         $ 5,200,000 $ 2,000,000.0 $ 2,513,000 $ 2,575,000                
Stock Issued During Period, Shares, New Issues                         2,597,500 980,000 1,269,250 1,287,500                
Shares Issued, Price Per Share | $ / shares                         $ 2.00   $ 2.00                  
[custom:ClassOfWarrantOrRightExpirationDate]                         Dec. 31, 2022   Dec. 31, 2022                  
Class of Warrant or Right, Exercise Price of Warrants or Rights | $ / shares                         $ 3.00   $ 3.00 $ 3.00                
Class of Warrant or Right, Number of Securities Called by Warrants or Rights                             634,625 643,750                
[custom:CommonStockWarrantShare-0]                         1,298,750 490,250                    
IPO [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Class of Warrant or Right, Exercise Price of Warrants or Rights | $ / shares                         $ 6.00                      
Employee Stock [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Employee Benefits and Share-based Compensation | $                         $ 3,000                      
Sale of Stock, Price Per Share | $ / shares           $ 2.00                                    
Share-based Payment Arrangement, Expense | $                         $ 19,000                      
Series A Preferred Stocks [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
[custom:PreferredStockSharesDesginated-0]                             1                  
Preferred Stock, Shares Outstanding                             1                  
Warrant [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Class of Warrant or Right, Number of Securities Called by Warrants or Rights                         2,532,279                      
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Number                         3,800,654   1,278,375                  
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercises in Period                                              
Common Stock, Other Shares, Outstanding                         1,000,000                      
[custom:SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableWeightedAverageRemainingContractualTermWarrantsOutstandingAndExercisable]                         1 year 9 months 14 days                      
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Intrinsic Value | $                         $ 8,900,000                      
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercisable, Intrinsic Value | $                         $ 8,100,000                      
[custom:ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValuePerShare-0] | $ / shares                         $ 6.00                      
Sale of Stock, Price Per Share | $ / shares                         2.00                      
[custom:CommonStockSharesPurchased-0] | $ / shares                         $ 2.00                      
[custom:WarrantsToPurchaseCommonStock-0]                         1,298,750                      
Share-based Payment Arrangement, Option, Exercise Price Range, Exercisable, Weighted Average Exercise Price | $ / shares                         $ 3.00                      
Debt Conversion, Converted Instrument, Warrants or Options Issued                         823,529                      
Warrant [Member] | Mr Destler [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
Common Stock, Other Shares, Outstanding                         1,000,000                      
Warrant [Member] | Private Placement [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
[custom:CommonStockSharesPurchased-0] | $ / shares                         $ 3.00                      
Warrant [Member] | IPO [Member]                                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                                
[custom:PercentageOfWarrantsExercisable]                         115.00%