XML 49 R27.htm IDEA: XBRL DOCUMENT v3.24.3
SHAREHOLDERS’ EQUITY (Details Narrative) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 23, 2024
Sep. 17, 2024
Sep. 16, 2024
Sep. 30, 2024
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Jul. 31, 2023
May 10, 2023
Dec. 31, 2022
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Shares authorized                 120,000,000  
Common stock, shares issued       100,000,000 100,000,000   100,000,000   100,000,000  
Common stock, par value       $ 0.001 $ 0.001   $ 0.001   $ 0.001  
Preferred stock, shares authorized       20,000,000 20,000,000   20,000,000   20,000,000  
Preferred stock par value       $ 0.001 $ 0.001   $ 0.001   $ 0.001  
Common stock, shares issued       12,846,785 12,846,785   10,562,640      
Common stock, shares outstanding       12,846,785 12,846,785   10,562,640      
Preferredstock, shares outstanding       0 0   0      
Total gross proceeds         $ 5,524,000        
Warrants exercise price       $ 4.29 $ 4.29          
Conversion price per share         60.00%          
Fair value of shares $ 100,000                  
Annual cash compensation 50,000                  
Cash compensation $ 10,000                  
Unamortized compensation         $ 169,000          
Warrants outstanding, outstanding number of options, shares       278,188 278,188          
Warrant expiration         1 year 7 days          
Convertible note payable                   $ 250,000
Restricted Stock Units (RSUs) [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Gross 30,000                  
2023 Equity Incentive Plan [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Issuance of common shares upon the closing of the initial public offering, net of offering costs, shares             0      
Common stock reserved for future issuance               1,650,000    
Restricted units issued         80,000          
Shares available for grant       1,570,000 1,570,000          
Cedars Sinai Medical Center [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Convertion of accounts payable       $ 750,000            
Convert shares       312,500            
Fair value accounts payable       $ 1,250,000 $ 1,250,000          
Financing cost       $ 500,000            
Strategic Advisory Agreement [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Number of shares vested         0          
Share-based compensation         $ 4,000          
Strategic Advisory Agreement [Member] | Restricted Stock Units (RSUs) [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Issuance of common shares upon the closing of the initial public offering, net of offering costs, shares 50,000                  
Directors Agreement [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Fair value of shares $ 74,000                  
Directors Agreement [Member] | Restricted Stock Units (RSUs) [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Issuance of common shares upon the closing of the initial public offering, net of offering costs, shares 10,000                  
Director Agreements [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Number of shares vested         0          
Share-based compensation         $ 5,000          
Director Agreement [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Share-based compensation         $ 1,000          
IPO [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Issuance of common shares upon the closing of the initial public offering, net of offering costs, shares     1,550,000              
Share price     $ 4.00              
Total gross proceeds     $ 6,200,000              
Underwriting expense     $ 5,524,000              
Additional shares issued     232,500              
IPO [Member] | Underwrinting Agreement [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Issuance of common shares upon the closing of the initial public offering, net of offering costs, shares   54,250                
IPO price percentage   120.00%                
Warrants exercise price   $ 4.80                
Common Stock [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Preferredstock, shares outstanding       0 0   0      
Issuance of common shares upon the closing of the initial public offering, net of offering costs, shares       1,550,000 1,550,000          
Additional shares issued       1,664 1,664          
Warrant [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Warrants exercise price   $ 4.80               $ 4.17
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Gross         128,188          
Purchase of warrants   54,250   278,188 278,188   150,000     150,000
Warrants exercise price percentage   120.00%                
Warrant shares outstanding, intrinsic value       $ 0 $ 0          
Warrant One [Member]                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                    
Share price   $ 2.46                
Warrants exercise price   $ 2.40   $ 2.40 $ 2.40          
Warrants outstanding, outstanding number of options, shares   19,688   19.688 19.688          
Expected term   2 years 6 months                
Volatility   100.00%                
Dividend rate   0.00%                
Risk free interest rate   3.49%                
Fair value of Warrant       $ 29,000 $ 29,000          
Warrant expiration   5 years     5 years