XML 44 R33.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONVERTIBLE NOTES PAYABLE (Details Narrative) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Dec. 31, 2022
Sep. 17, 2024
Dec. 31, 2021
Dec. 31, 2020
Short-Term Debt [Line Items]                  
Accrued interest increase     $ 3            
Principal         $ 743 $ 675      
Amortization of Debt Discount (Premium) $ 115 $ 10 154 $ 30 56 408      
Unamortized balance         105 93      
Debt issuance costs         111      
Unamortized debt issuance costs and discounts         105        
Notes Payable, Current           0   $ 30 $ 50
Principal 142   142     250   $ 350  
Issuance of common stock         925      
Increase in original debt balance     $ 49            
Common Stock [Member]                  
Short-Term Debt [Line Items]                  
Debt Conversion, Converted Instrument, Shares Issued     1,664            
Principal             $ 792    
Accrued and unpaid interest             $ 92    
Convertible Note Agreements [Member]                  
Short-Term Debt [Line Items]                  
Unamortized debt issuance costs and discounts 154   $ 154            
Convertible Notes Payable [Member]                  
Short-Term Debt [Line Items]                  
Accrued interest         43        
Accrued interest increase         68 17      
Principal         743 675      
Interest payable         60        
Amortization of Debt Discount (Premium)         16 18      
Unamortized balance         52 93      
Notes Payable, Current $ 792   792   743 600      
Debt Instrument, Periodic Payment, Interest     $ 92   $ 60 48      
Debt Conversion, Converted Instrument, Shares Issued     368,371   334,375        
Principal           $ 675      
Debt instrument interest percentage           6.00%      
Debt instrument description           If the Company does not close an IPO transaction within 12 months of the date of the note, the Company will have the choice of paying off the principal plus all accrued and unpaid interest, or the note’s principal balance will increase to 110% of its original balance. The notes are convertible at the option of the noteholders into shares of the Company’s common stock at a price per share as defined in the agreement or will automatically be converted into shares of the Company’s common stock at 60% of the IPO price per share upon the closing of an IPO transaction.      
Issuance of common stock           $ 564      
Convertible Notes Payable [Member] | Convertible Note Agreement [Member]                  
Short-Term Debt [Line Items]                  
Unamortized balance         $ 53 93      
Debt issuance costs           111      
Amortized debt discount         40 18      
Convertible Notes Payable Three [Member]                  
Short-Term Debt [Line Items]                  
Accrued interest increase           17      
Principal [1]         $ 743 675      
Principal           $ 675      
Debt instrument interest percentage           6.00%      
Debt instrument description           If the Company does not close an IPO transaction within 12 months of the date of the note, the Company will have the choice of paying off the principal plus all accrued and unpaid interest, or the note’s principal balance will increase to 110% of its original balance. The notes are convertible at the option of the noteholders to convert into shares of the Company’s common stock at a price per share as defined in the agreement or will automatically be converted into shares of the Company’s common stock at 60% of the IPO price per share upon the closing of an IPO transaction.      
Issuance of common stock           $ 564      
[1] During the year ended December 31, 2022, the Company entered into several convertible note payable agreements with individuals and an entity in the aggregate total of $675. The notes accrue interest at 6% per annum, are unsecured and are due by April 2025. If the Company does not close an IPO transaction within 12 months of the date of the note, the Company will have the choice of paying off the principal plus all accrued and unpaid interest, or the note’s principal balance will increase to 110% of its original balance. The notes are convertible at the option of the noteholders to convert into shares of the Company’s common stock at a price per share as defined in the agreement or will automatically be converted into shares of the Company’s common stock at 60% of the IPO price per share upon the closing of an IPO transaction. The net proceeds relating to the agreements, net of expenses, were $564. As of December 31, 2022, $675 of principal was outstanding on the notes, and $17 of accrued and unpaid interest.