XML 74 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Shareholders' Equity (Deficit) - 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      
Fair value of shares issued in connection with shareholder dispute   912 912
Fair value of shares issued in connection with shareholder dispute, shares 228,223      
Net loss (1,812) (1,812)
Balance at Dec. 31, 2023 $ 11 4,123 (6,212) (2,078)
Balance, shares at Dec. 31, 2023 10,562,640      
Net loss (2,603) (2,603)
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     10,000
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 1,789 $ 1,789
Issuance of common shares upon conversion of accounts payable, shares 514,940     514,940
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      
Issuance of common shares for deferred offering costs $ 1 1,877   1,878
Issuance of common shares for deferred offering costs, shares 670,641      
Warrants issued in connection with convertible notes payable 29 29
Stock-based compensation 218 218
Stock-based compensation, shares 68,341      
Balance at Dec. 31, 2024 $ 14 $ 13,577 $ (8,815) $ 4,776
Balance, shares at Dec. 31, 2024 13,736,597