XML 68 R51.htm IDEA: XBRL DOCUMENT v3.24.1
SHARE CAPITAL AND OTHER EQUITY INSTRUMENTS (Details Narrative)
1 Months Ended 3 Months Ended 6 Months Ended 12 Months Ended
Feb. 29, 2024
USD ($)
shares
Dec. 28, 2023
USD ($)
$ / shares
shares
Nov. 03, 2023
USD ($)
$ / shares
Sep. 01, 2023
USD ($)
$ / shares
Jul. 26, 2022
USD ($)
$ / shares
shares
Jul. 22, 2022
USD ($)
$ / shares
shares
Jul. 14, 2022
$ / shares
shares
May 03, 2022
Feb. 15, 2022
USD ($)
shares
Feb. 11, 2022
$ / shares
shares
Feb. 29, 2024
USD ($)
shares
Jan. 31, 2024
USD ($)
Mar. 21, 2024
USD ($)
shares
Jun. 30, 2023
USD ($)
Dec. 31, 2023
USD ($)
$ / shares
shares
Dec. 31, 2022
USD ($)
$ / shares
shares
Nov. 02, 2023
shares
Feb. 14, 2022
shares
Dec. 31, 2021
USD ($)
shares
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Common stock voting rights                             The holders of the Company’s common stock are entitled to one vote per share        
Common stock, shares authorized | shares                             100,000,000 100,000,000      
Preferred stock, shares authorized | shares                             20,000,000 20,000,000      
Common stock, par value | $ / shares                             $ 0.01 $ 0.01      
Offering expenses                             $ 567,603      
Stock Issued During Period, Value, New Issues                             255,107        
Proceeds from common stock                             17,222,099      
Proceeds from inducement warrant   $ 280,500                                  
Incentive plan description               (i) increase the aggregate number of shares available for the grant of awards by 146,083 shares to a total of 200,000 shares, and (ii) add an “evergreen” provision whereby the number of shares authorized for issuance pursuant to awards under the Incentive Plan will be automatically increased on the first trading date immediately following the date the Company issues any share of common stock (defined below) to any person or entity, to the extent necessary so that the number of shares of the Company’s common stock authorized for issuance under the Incentive Plan will equal the greater of (x) 200,000 shares, and (y) 15% of the total number of shares of the Company’s common stock outstanding as of such issuance date (the “Evergreen Provision”). The Plan Amendment was approved by the Company’s shareholders at a special meeting of the Company’s shareholders held on July 14, 2022.                      
Stock based compensation, expenses                             1,994,085 2,416,266      
Offerings costs                             $ 291,084      
Warrant issued description                             The Company engaged Roth Capital Partners, LLC (“Roth”) to act as its financial advisor in connection with the transactions summarized above and will pay Roth approximately $144,000 for its services, in addition to reimbursement for certain expenses. Roth was also issued warrants to purchase up to 67,320 shares of common stock. The Roth Warrants have the same terms as the Inducement Warrants. The grant date fair value of these Roth Warrants was estimated to be $77,991 on December 28, 2023 and were charged to additional paid in capital as issuance costs. The Company also incurred legal fees of $17,254 related to the transactions above that were charged to additional paid in capital as issuance costs.        
Intrinsic value                                     $ 34,333
Fair Value Adjustment of Warrants   $ 2,599,552                       $ 714,000 $ (94,396) (4,315,236)      
Subsequent Event [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Proceeds from inducement warrant                       $ 1,800,000              
Gross proceeds                       $ 1,817,640              
February Warrants [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Issued shares | shares   1,122,000                                  
Proceeds from inducement warrant   $ 280,500                                  
Warrants share price | $ / shares   $ 0.125                                  
Issued shares | shares   2,244,000                         704,000        
Pre-Modification Warrants [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Warrants share price | $ / shares                             $ 1.56        
Warrants outstanding, measurement input                             7.78        
Term (years)                             3 years 7 months 6 days        
Warrants outstanding, per share | $ / shares                             $ 0.54        
Share price | shares                             1.56        
Exercise price | $ / shares                             $ 7.78        
Term (years)                             4 years 1 month 6 days        
Investment outstanding, per share | $ / shares                             $ 0.62        
Pre-Modification Warrants [Member] | Measurement Input, Option Volatility [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Warrants outstanding, measurement input                             94        
Investment outstanding, measurement input                             95        
Pre-Modification Warrants [Member] | Measurement Input, Risk Free Interest Rate [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Warrants outstanding, measurement input                             3.96        
Investment outstanding, measurement input                             3.90        
Pre-Modification Warrants [Member] | Measurement Input, Expected Dividend Rate [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Warrants outstanding, measurement input                             0        
Investment outstanding, measurement input                             0        
Post-Modification Warrants [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Intrinsic value | $ / shares                             $ 0.19        
Inducement gain                             $ 470,817        
Maximum [Member] | February Warrants [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Share price | $ / shares                             $ 7.78        
Minimum [Member] | February Warrants [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Share price | $ / shares   $ 1.37                                  
Share-Based Payment Arrangement, Option [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Stock based compensation, expenses                             $ 156,075 180,042      
Stock-based compensation, unamortized                             $ 84,774        
Equity Option [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Weighted average period                             1 year        
Restricted Stock [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Stock based compensation, expenses                             $ 0 24,363      
Common stock vested restricted stock units | shares                             708        
Unissued shares for cash                               14,250      
Number of vested and unissued shares | shares                             0        
Restricted Stock Units (RSUs) [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Stock based compensation, expenses                             $ 1,994,085 $ 2,416,266      
Stock-based compensation, unamortized                             $ 2,021,021        
Weighted average period                             1 year 10 months 24 days        
Common stock vested restricted stock units | shares                             62,636 8,633      
Existing Warrants [Member] | Pre-Modification Warrants [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Shares outstanding | shares                             122,000        
Intrinsic value                             $ 65,349        
Existing Warrants [Member] | Post-Modification Warrants [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Intrinsic value                             $ 23,180        
Investment Options [Member] | Pre-Modification Warrants [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Shares outstanding | shares                             1,000,000        
Intrinsic value                             $ 618,648        
Investment Options [Member] | Post-Modification Warrants [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Intrinsic value                             $ 190,000        
2020 Long Term Incentive Plan [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Authorized shares reserved | shares                                 350,000    
Shares available ofr grant | shares                             107,453        
RD Offering and Pipe Investment Options [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Proceeds from RD offerings         $ 8,000,000                            
Offerings costs         7,100,000                            
Payments of allocated equity         3,200,000                            
Payments of investment option liability         4,300,000                            
Payments of stock issuance costs recorded expense         $ 400,000                            
Offerings costs                               $ 251,357      
Series C Preferred Stock [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Preferred stock voting rights             Each share of Series C Preferred Stock was entitled to receive $0.10 in cash for each 10 whole shares of Series C Preferred Stock immediately prior to the Redemption. As of June 30, 2022, there were                        
Redeemable preferred stock, shares outstanding | shares             52,684.548                        
Preferred Stock authorized for future issuances | shares                             100,000        
Underwriters [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Offering expenses                 $ 5,800,000                    
Issued shares | shares                 60,000                    
Purchase of common stock | shares                 60,000                    
Exercised of warrants | shares                 60,000                    
Net proceeds from offering                 $ 9,100,000                    
Warrant liability                 3,600,000                    
Proceeds from inducement warrant                 $ 300,000                    
IPO [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Issued shares | shares                 400,000                    
Purchase of common stock | shares                 400,000                    
Proceeds from common stock                 $ 10,000,000.0                    
Common Stock [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Stock Issued During Period, Value, New Issues                             $ 1,394        
Issued shares | shares                   60,000         139,403        
Issuance of common shares in exchange for RSU conversions, shares | shares                             103,641        
Stock issued during period conversion of restricted stock award | shares                               1,223      
Stock Issued During Period, Shares, Restricted Stock Award, Gross | shares                               899      
Sale of stock | shares                   400,000                  
Warrants share price | $ / shares                   $ 27.50                  
Stock Issued During Period, Shares, Other | shares                             418,000        
Shares outstanding | shares                             2,739,315 2,078,271     651,921
Common Stock [Member] | Subsequent Event [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Issued shares | shares 704,000                                    
Purchase of common stock | shares 1,954,000                   1,954,000                
Proceeds from common stock $ 2,700,000                                    
Gross proceeds                     $ 2,700,000                
Common Stock [Member] | Maximum [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Issued shares | shares                   60,000                  
Common Stock [Member] | Restricted Stock Units (RSUs) [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Common stock vested restricted stock units | shares                             20,848        
Warrant [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Issued shares | shares                   400,000                  
Sale of stock, price per share | $ / shares                   $ 25.00                  
Purchase of additional warrants | shares                                   60,000  
Placement Agent Preferred Investment Options [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Issued shares | shares         70,000                            
Warrants share price | $ / shares         $ 10.00                            
Distribution Agreement [Member] | Subsequent Event [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Common stock, offering price                         $ 2,392,502            
Proceeds from common stock                         $ 2,320,707            
Sale of stock | shares                         1,668,000            
Distribution Agreement [Member] | Canaccord Genuity LLC [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Common stock, par value | $ / shares       $ 0.01                              
Common stock, offering price       $ 10,000,000.0                              
Aggregate gross sales price       $ 2,392,514                              
Commission percentage       3.00%                              
Registration Rights Agreement [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Common stock, par value | $ / shares     $ 0.01                                
Purchase committment     $ 10,000,000.0                                
Registered Direct Securities Purchase Agreement [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Issued shares | shares           375,000                 375,000        
Purchase of common stock | shares           258,500                          
Proceeds from inducement warrant           $ 3,000,000                          
Sale of stock | shares           116,500                          
Warrants share price | $ / shares           $ 0.0001                 $ 7.78        
PIPE Securities Purchase Agreement [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Issued shares | shares           625,000                 625,000        
Purchase of common stock | shares           509,000                          
Proceeds from inducement warrant           $ 5,000,000                          
Sale of stock | shares           116,000                          
Warrants share price | $ / shares           $ 0.0001                 $ 7.78        
Wainwright Amendment Agreements [Member]                                      
Accumulated Other Comprehensive Income (Loss) [Line Items]                                      
Purchase of common stock | shares           122,000                          
Warrants share price | $ / shares           $ 7.78 $ 27.50                        
Warrant expiration             Feb. 15, 2027