XML 103 R34.htm IDEA: XBRL DOCUMENT v3.25.1
SHAREHOLDERS’ EQUITY (Details Narrative) - USD ($)
3 Months Ended 12 Months Ended
Apr. 01, 2025
Nov. 12, 2024
Oct. 01, 2024
Sep. 23, 2024
Sep. 17, 2024
Sep. 16, 2024
Dec. 31, 2024
Dec. 31, 2024
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             13,736,597 13,736,597 10,562,640      
Common stock, shares outstanding             13,736,597 13,736,597 10,562,640      
Preferred stock, shares outstanding             0 0 0      
Settlement of dispute                 228,284      
Fair value of shares       $ 100,000         $ 912,000      
Issuance of common shares upon the closing of the initial public offering, net of offering costs, shares               10,000        
Gross proceeds proceeds from issuance initial public offering               $ 5,524,000      
Reclassification of deferred offering costs to shareholders equity               $ 872,000      
Issuance of common shares upon conversion of accounts payable, shares               514,940        
Conversion of accounts payable to shareholders equity               $ 1,789,000        
Issunace of shares   $ 900,000           4,652,000        
Aggregate fair value of the common stock             $ 500,000 500,000        
Stock issued value               1,878,000        
Stock compensation for the fair value vesting restricted common stock, value               93,000        
Proceeds from notes payable               142,000      
Stock compensation-related expense for fair value vesting of restricted common stock               $ 218,000      
Convertible note payable                       $ 250,000
Dividend rate               0.00%        
Fair value of warrant               $ 29,000      
Convertible Notes Payable [Member]                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                        
Convertible note payable                 $ 743,000     $ 675,000
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               172,000        
Shares available for grant             1,478,000 1,478,000        
Restricted Stock Units (RSUs) [Member]                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                        
Number of shares vested               68,341        
Granted shares               240,341        
Stock compensation-related expense for fair value vesting of restricted common stock               $ 218,000        
Fair value of unamortized compensation             $ 314,000 314,000      
Chief Financial Officer [Member]                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                        
Conversion of accounts payable               $ 172,000        
Conversion of shares               51,610        
Conversion price per share percentage               83.00%        
Fair value accounts payable             206,000 $ 206,000        
Financing cost               34,000        
Amount owed             $ 0 0        
Chief Financial Officer [Member] | Restricted Stock Units (RSUs) [Member]                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                        
Fair value of shares               $ 42,000        
Issuance of common shares upon the closing of the initial public offering, net of offering costs, shares               32,071        
Three Independent Directors [Member]                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                        
Annual cash compensation               $ 50,000        
Chair of the Audit Committee [Member]                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                        
Annual cash compensation               $ 10,000        
Cedars-Sinai Medical Center [Member]                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                        
Share price             $ 2.40 $ 2.40        
Conversion of accounts payable               $ 750,000        
Conversion of shares               312,500        
Conversion price per share percentage               60.00%        
Fair value accounts payable             $ 1,250,000 $ 1,250,000        
Financing cost               $ 500,000        
Another Cedars Sinai Medical Center [Member]                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                        
Share price             $ 1.33 $ 1.33        
Conversion of accounts payable               $ 200,000        
Conversion of shares               150,830        
Conversion price per share percentage               60.00%        
Fair value accounts payable             $ 333,000 $ 333,000        
Financing cost               $ 133,000        
Cross Current Capital LLC [Member] | Subsequent Event [Member]                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                        
Issunace of shares $ 500,000                      
Cross Current Capital LLC [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     367,647                  
Issunace of shares     $ 500,000                  
Helena Global Investment Opportunities I LTD [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   670,641                    
Issunace of shares   $ 900,000                    
Stock issued value   $ 1,378,000                    
Strategic Advisory Agreement [Member]                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                        
Number of shares vested               0        
Fair value vesting of restricted common stock.               $ 29,000        
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                
Four Officers Agreement [Member]                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                        
Fair value of shares               $ 226,000        
Number of shares vested               0        
Four Officers 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               92,000        
Three Officers Agreement [Member]                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                        
Fair value of shares               $ 89,000        
Issuance of common shares upon the closing of the initial public offering, net of offering costs, shares               36,270        
Stock compensation for the fair value vesting restricted common stock, value               $ 89,000        
Proceeds from notes payable               142,000        
Director Agreement [Member]                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                        
Fair value of shares               74,000        
Fair value vesting of restricted common stock.               $ 7,000        
Director Agreements [Member]                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                        
Number of shares vested               0        
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              
Gross proceeds proceeds from issuance initial public offering           $ 6,200,000            
Net proceeds proceeds from issuance initial public offering         $ 5,524,000              
Reclassification of deferred offering costs to shareholders equity               $ 872,000        
Additional shares issued         232,500              
IPO [Member] | Restricted Stock Units (RSUs) [Member]                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                        
Granted shares               30,000        
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         108,500              
Warrants outstanding, weighted average exercise price         $ 4.80              
Common Stock [Member]                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                        
Preferred stock, 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        
Additional shares issued               1,664        
Issuance of common shares upon conversion of accounts payable, shares               514,940        
Conversion of accounts payable to shareholders equity                      
Issunace of shares               2,000        
Stock issued value               $ 1,000        
Warrant [Member]                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                        
Warrants outstanding, weighted average exercise price         $ 4.80   $ 4.29 $ 4.29        
Purchase of warrants         108,500              
Warrants outstanding, outstanding number of options, shares             278,188 278,188 150,000     180,000
Warrant expiration               9 months 7 days        
Warrant shares outstanding, intrinsic value             $ 0 $ 0        
Warrant [Member] | Convertible Notes Payable [Member]                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                        
Warrants outstanding, weighted average exercise price                       $ 4.17
Purchase of warrants                       150,000
Warrant One [Member]                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                        
Share price         $ 2.46              
Warrants outstanding, weighted average exercise price         $ 2.40              
Warrants outstanding, outstanding number of options, shares         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          
Warrant expiration         5 years