XML 38 R27.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Note - 4 Related Party Transactions (Details Textual) - USD ($)
3 Months Ended
Mar. 15, 2024
Jan. 05, 2024
Mar. 31, 2024
Mar. 31, 2023
Jan. 31, 2024
Dec. 31, 2023
Mar. 15, 2023
Jan. 31, 2023
Jul. 23, 2019
Mar. 31, 2017
Common Stock, Par or Stated Value Per Share     $ 0.001     $ 0.001 $ 0.001      
Amortization of Debt Discount (Premium)     $ 1,052,000 $ 3,472,000            
Interest Paid, Excluding Capitalized Interest, Operating Activities     102,000 140,000            
The July 2019 Note [Member] | Convertible Debt [Member]                    
Debt Instrument, Interest Rate, Stated Percentage           24.00%     24.00%  
Long-Term Debt, Fair Value     7,912,000         $ 1,239,000    
Debt Conversion, Converted Instrument, Amount       603,000            
Debt Instrument, Convertible, Conversion Price         $ 1.07 $ 0.79   $ 2.87    
Debt Instrument, Unamortized Discount       37,000            
Amortization of Debt Discount (Premium)     $ 15,000 $ 174,000            
Boyalife Asset Holding II [Member] | Convertible Debt [Member]                    
Debt Instrument, Interest Rate, Stated Percentage     22.00%              
Debt Instrument, Convertible, Conversion Price     $ 0.38              
Debt Instrument, Unamortized Discount     $ 1,794,000              
Boyalife Group, Inc. [Member] | Convertible Debt [Member]                    
Debt Conversion, Converted Instrument, Amount $ 1,563,000                  
Boyalife Group, Inc. [Member] | Convertible Debt [Member] | Conversion of Interest [Member]                    
Debt Conversion, Original Debt, Amount 285,000                  
Boyalife Group, Inc. [Member] | December 2023 Capitalized Amount [Member] | Convertible Debt [Member]                    
Interest Payable   $ 634,000                
Debt Instrument, Periodic Payment, Interest   $ 106,000                
Debt Instrument, Interest Rate, Stated Percentage   22.00%                
Revolving Credit Facility [Member] | Convertible Debt [Member]                    
Share Price         $ 0.45          
Revolving Credit Facility [Member] | Boyalife Asset Holding II [Member]                    
Line of Credit Facility, Maximum Borrowing Capacity                   $ 10,000,000
Interest Payable     $ 424,000     $ 634,000        
Debt Instrument, Interest Rate, Stated Percentage     22.00%     22.00%        
Debt Conversion, Original Debt, Amount $ 1,278,000                  
Long-Term Line of Credit     $ 6,424,000              
Debt Instrument, Convertible, Conversion Price     $ 0.38 $ 0.79   $ 0.79        
Common Stock, Par or Stated Value Per Share     0.001              
Share Price     $ 0.45              
Debt Instrument, Unamortized Discount           $ (0)   $ 2,789,000    
Amortization of Debt Discount (Premium)     $ 995,000 $ 3,604,000            
Interest Paid, Excluding Capitalized Interest, Operating Activities     $ 392,000 $ 389,000