XML 66 R54.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Stockholders’ Equity (Details Narrative) - USD ($)
4 Months Ended 12 Months Ended
Sep. 27, 2023
Jun. 12, 2023
Jun. 01, 2023
Aug. 15, 2022
Jun. 12, 2022
Jul. 31, 2022
Apr. 30, 2021
Dec. 31, 2023
Dec. 31, 2022
Jun. 30, 2023
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Common stock, shares issued               69,931,056 68,808,970  
Common stock, shares outstanding               69,931,056 68,808,970  
Issuance of common stock, net             $ 3,525,000      
Net of issuance cost             $ 223,000      
Shares issued price per share           $ 0.88 $ 0.64     $ 1.00
Exercise price of warrants   $ 0.0140         $ 0.64      
Proceeds from private placement               $ 1,000,000 $ 3,625,000  
Share price   1,000,000                
Purchase plans employees 16,000,000             15,544,175    
Shares vested grant               12,494,480    
Share Price               $ 0.4    
Granted shares               34,086    
Nonoperating Income (Expense)               $ 2,000 $ 28,000  
Unrecognized compensation cost               $ 534,000    
Minimum [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Share Price [1]               $ 0.53 $ 0.26  
Maximum [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Share Price [1]               0.64 $ 0.53  
Employee Stock Option One [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Shares issued price per share               $ 0.32    
Stock issued during period shares issued for services               7,821,175    
Employee Stock Option Two [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Shares issued price per share               $ 0.58    
Stock issued during period shares issued for services               7,043,000    
Employee Stock Option Three [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Shares issued price per share               $ 0.01    
Stock issued during period shares issued for services               480,000    
Employee Stock Option Four [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Shares issued price per share               $ 0.64    
Stock issued during period shares issued for services               200,000    
2020 Incentive Stock Plan [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Granted shares       88,000 2,272          
Nonoperating Income (Expense)                 $ 1,330,000  
Two Thousand Twenty Three Incentive Stock Plan [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Granted shares     176,000         88,000    
Nonoperating Income (Expense)               $ 1,682,000    
Common Stock [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Number of stock issued during the period   1,000,000                
Purchase plans employees 17,500,000                  
Share Price   $ 1,000.00                
Common Stock [Member] | Minimum [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Warrants and rights outstanding term               1 year    
Common Stock [Member] | Maximum [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Warrants and rights outstanding term               10 years    
Purchase Agreement [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Exercise price of warrants           $ 1.10        
Proceeds from private placement           $ 3,625,000        
Purchase Agreement [Member] | Warrant [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Number of common stock, exercisable           4,119,321        
Investor [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Number of stock issued during the period             5,507,813      
Investor [Member] | Purchase Agreement [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Number of stock issued during the period           4,119,321        
Investor [Member] | Subscription Agreement [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Exercise price of warrants   $ 1.40                
Proceeds from private placement   $ 1,000,000                
Share price   1,000,000                
Investor [Member] | Subscription Agreement [Member] | Common Stock [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Number of stock issued during the period   1,000,000                
Shares issued price per share   $ 1.00                
[1] The Company’s common stock is quoted on the OTCQB. However, the Company considers its share price as it is traded on OTCQB to not be an appropriate representation of fair value, since it is not traded on an active market. The Company determined that the market is inactive due to low level of activity of the Company’s common stock, stale or non-current price quotes and price quotes that vary substantially either over time or among market makers. Consequently, the price of the Company’s common stock has been determined based on private placement equity offerings conducted in April 2021, July 2022 and June 2023 consisting of units comprised of shares of common stock and warrants, at a per unit purchase price of $0.64, $0.88 and $1.00, respectively. In order to evaluate the price per share, the warrant value has been deducted from the total unit price.