XML 27 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Shareholders' Equity (Deficit) (Unaudited) - USD ($)
$ in Thousands
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2022 $ 10 $ 3,211 $ (4,400) $ (1,179)
Balance, shares at Dec. 31, 2022 10,334,357      
Net loss (694) (694)
Balance at Sep. 30, 2023 $ 10 3,211 (5,094) (1,873)
Balance, shares at Sep. 30, 2023 10,334,357      
Balance at Dec. 31, 2022 $ 10 3,211 (4,400) (1,179)
Balance, shares at Dec. 31, 2022 10,334,357      
Net loss       1,812
Balance at Dec. 31, 2023 $ 11 4,123 (6,212) (2,078)
Balance, shares at Dec. 31, 2023 10,562,640      
Balance at Jun. 30, 2023 $ 10 3,211 (4,782) (1,561)
Balance, shares at Jun. 30, 2023 10,334,357      
Net loss (312) (312)
Balance at Sep. 30, 2023 $ 10 3,211 (5,094) (1,873)
Balance, shares at Sep. 30, 2023 10,334,357      
Balance at Dec. 31, 2023 $ 11 4,123 (6,212) (2,078)
Balance, shares at Dec. 31, 2023 10,562,640      
Issuance of common shares upon the closing of the initial public offering, net of offering costs $ 2 4,650 4,652
Issuance of common shares upon the closing of the initial public offering, net of offering costs, shares 1,550,000      
Issuance of common shares upon conversion of convertible notes payable and accrued interest 884 884
Issuance of common shares upon conversion of convertible notes payable and accrued interest, shares 368,371      
Issuance of common shares upon conversion of accounts payable 1,456 1,456
Issuance of common shares upon conversion of accounts payable, shares 364,110      
Issuance of common shares upon conversion of amounts due to related parties 7 7
Issuance of common shares upon conversion of amounts due to related parties, shares 1,664      
Fair value of warrants issued in connection with convertible notes payable 29 29
Fair value of vested restricted stock units 5 5
Net loss (1,623) (1,623)
Balance at Sep. 30, 2024 $ 13 11,154 (7,835) 3,332
Balance, shares at Sep. 30, 2024 12,846,785      
Balance at Jun. 30, 2024 $ 11 4,123 (6,788) (2,654)
Balance, shares at Jun. 30, 2024 10,562,640      
Issuance of common shares upon the closing of the initial public offering, net of offering costs $ 2 4,650 4,652
Issuance of common shares upon the closing of the initial public offering, net of offering costs, shares 1,550,000      
Issuance of common shares upon conversion of convertible notes payable and accrued interest 884 884
Issuance of common shares upon conversion of convertible notes payable and accrued interest, shares 368,371      
Issuance of common shares upon conversion of accounts payable 1,456 1,456
Issuance of common shares upon conversion of accounts payable, shares 364,110      
Issuance of common shares upon conversion of amounts due to related parties 7 7
Issuance of common shares upon conversion of amounts due to related parties, shares 1,664      
Fair value of warrants issued in connection with convertible notes payable 29 29
Fair value of vested restricted stock units 5 5
Net loss (1,047) (1,047)
Balance at Sep. 30, 2024 $ 13 $ 11,154 $ (7,835) $ 3,332
Balance, shares at Sep. 30, 2024 12,846,785