XML 56 R45.htm IDEA: XBRL DOCUMENT v3.24.3
EQUITY (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended
Oct. 03, 2023
Sep. 28, 2023
Feb. 28, 2023
Sep. 30, 2024
Sep. 30, 2023
Nov. 30, 2021
Nov. 29, 2021
Accumulated Other Comprehensive Income (Loss) [Line Items]              
Options granted       147,000 259,747    
Weighted average exercise price, options granted       $ 2.50 $ 2.57    
Options vested     220,000        
Options granted, fair value       $ 100,000 $ 400,000    
Exercise price       $ 3.88 $ 4.76    
Remaining term       6 years 6 months 7 years    
Options outstanding, beginning balance       3,643,880 6,128,381    
Weighted average exercise price, outstanding, beginning balance       $ 3.95 $ 4.84    
Intrinsic value, outstanding Beginning balance       $ 1,676,966    
Weighted average remaining contractual term (Yrs), options granted       9 years 9 months 18 days 10 years    
Intrinsic value, options granted       $ 102,407    
Options, exercised       (25,000)    
Weighted average exercise price, options exercised       $ 2.00    
Weighted average remaining contractual term (Yrs), options exercised       0 years 3 years 1 month 6 days    
Intrinsic value, options exercised       $ 22,741    
Options, Forfeited / Cancelled       (276,488) (609,977)    
Weighted average exercise price, options forfeited/Cancelled       $ 4.15 $ 4.79    
Weighted average remaining contractual term (Yrs), options forfeited/Cancelled       8 years 6 months 6 years 10 months 24 days    
Intrinsic value, options forfeited/Cancelled       $ 102,407    
Options outstanding, ending balance       3,514,392 5,753,151    
Weighted average exercise price, outstanding, ending balance       $ 3.88 $ 4.76    
Weighted average remaining contractual term (Yrs), Outstanding Ending       6 years 2 months 12 days 7 years    
Intrinsic value, outstanding Ending balance          
Options exercisable, ending balance       1,979,073 3,585,072    
Weighted average exercise price, exercisable, Ending balance       $ 4.03 $ 4.16    
Weighted average remaining contractual term (Yrs), exercisable, Ending       4 years 10 months 24 days 5 years 7 months 6 days    
Intrinsic value, exercisable Ending balance          
2016 Equity Incentive Plan [Member]              
Accumulated Other Comprehensive Income (Loss) [Line Items]              
Stock issued during period shares       12,200,000      
Shares available for issuance       5,600,000      
Stock options intrinsic value per share       $ 0.76 $ 1.84    
Unrecognized compensation expense to employees and vendors       $ 2,060,000.00      
Share-Based Payment Arrangement, Option [Member]              
Accumulated Other Comprehensive Income (Loss) [Line Items]              
Number of warrant exercised         9,000    
Stock options exercised         $ 0    
Target Options [Member]              
Accumulated Other Comprehensive Income (Loss) [Line Items]              
Options granted       1,980,000 2,100,000    
Exercise price       $ 7.00 $ 7.00    
Remaining term       8 years 4 months 24 days 9 years 8 months 12 days    
Weighted average exercise price, outstanding, ending balance       $ 7.00 $ 7.00    
Target Options [Member] | 2016 Equity Incentive Plan [Member]              
Accumulated Other Comprehensive Income (Loss) [Line Items]              
Shares available for issuance       1,980,000      
Unrecognized compensation expense to employees and vendors       $ 8,530,000      
Weighted average period       1 year 10 months 17 days      
Employees [Member]              
Accumulated Other Comprehensive Income (Loss) [Line Items]              
Number of common stock for services, shares       8,000 55,000    
Share-based compensation       $ 10,000.00 $ 200,000    
Vendors [Member]              
Accumulated Other Comprehensive Income (Loss) [Line Items]              
Number of common stock for services, shares         11,000    
Share-based compensation         $ 30,000.00    
Executive Officer [Member]              
Accumulated Other Comprehensive Income (Loss) [Line Items]              
Options granted     2,200,000        
Weighted average exercise price, options granted     $ 7.00        
Executive Officer [Member] | Target Options [Member]              
Accumulated Other Comprehensive Income (Loss) [Line Items]              
Options granted         120,000    
Common Stock [Member]              
Accumulated Other Comprehensive Income (Loss) [Line Items]              
Options, exercised         (8,819)    
Common Stock [Member] | Sector 5 Digital, LLC [Member]              
Accumulated Other Comprehensive Income (Loss) [Line Items]              
Common stock shares issued for contingent acquisition obligation         36,000    
Common stock value issued for contingent acquisition obligation         $ 130,000    
Securities Purchase Agreement [Member] | Common Stock [Member]              
Accumulated Other Comprehensive Income (Loss) [Line Items]              
Reprice per share           $ 1.75 $ 14.63
Securities Purchase Agreement [Member] | Warrant [Member]              
Accumulated Other Comprehensive Income (Loss) [Line Items]              
Warrants tp purchase common stock, shares 750,000            
Number of warrant exercised       0      
Investor [Member] | Securities Purchase Agreement [Member] | Common Stock [Member]              
Accumulated Other Comprehensive Income (Loss) [Line Items]              
Sale of stock, shares   1,885,715          
Sale of stock   $ 3,300,000          
Sale of stock, per share   $ 1.75          
Net proceeds $ 2,980,000