XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.0.1
Condensed Consolidated Statements of Shareholders' Equity (Deficit) - USD ($)
$ in Thousands
Common Stock [Member]
Common Stock to be Issued [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2021 $ 8 $ 2 $ 2,173 $ (3,350) $ (1,167)
Balance, shares at Dec. 31, 2021 8,055,575 2,124,000      
Shares issued from common stock to be issued $ 2 $ (2)
Shares issued from common stock to be issued, shares 2,124,000 (2,124,000)      
Issuance of common shares upon conversion of convertible notes payable and accrued interest 648 648
Issuance of common shares upon conversion of convertible notes payable and accrued interest, shares 154,782        
Fair value of warrants issued in connection with convertible notes payable 390 390
Net loss (1,050) (1,050)
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) (1,812)
Fair value of shares issued in connection with shareholder dispute $ 1 912 913
Fair value of shares issued in connection with shareholder dispute, shares 228,283        
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 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        
Fair value of warrants issued in connection with convertible notes payable   29 29
Net loss   (1,623) (1,623)
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 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 vested restricted stock units   5 5
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 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        
Fair value of warrants issued in connection with convertible notes payable   29 29
Net loss   (1,047) (1,047)
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 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 vested restricted stock units   5 5
Balance at Sep. 30, 2024 $ 13   $ 11,154 $ (7,835) $ 3,332
Balance, shares at Sep. 30, 2024 12,846,785