XML 69 R53.htm IDEA: XBRL DOCUMENT v3.25.1
SHARE CAPITAL AND OTHER EQUITY INSTRUMENTS (Details Narrative)
1 Months Ended 6 Months Ended 12 Months Ended
May 03, 2024
USD ($)
shares
Mar. 08, 2024
USD ($)
shares
Dec. 28, 2023
USD ($)
$ / shares
shares
Nov. 03, 2023
USD ($)
shares
Sep. 01, 2023
USD ($)
Jul. 14, 2022
May 03, 2022
Jan. 31, 2024
USD ($)
Jun. 30, 2023
USD ($)
Dec. 31, 2024
USD ($)
$ / shares
shares
Dec. 31, 2023
USD ($)
$ / shares
shares
Oct. 09, 2024
shares
Mar. 31, 2024
shares
Nov. 02, 2023
shares
Dec. 31, 2022
USD ($)
shares
Jun. 30, 2022
shares
Class of Warrant or Right [Line Items]                                
Common stock voting rights                   The holders of the Company’s common stock are entitled to one vote per share.            
Authorized shares | shares                   100,000,000 100,000,000          
Preferred stock, shares authorized | shares                   20,000,000 20,000,000          
Warrants for cash proceeds     $ 280,500                          
Gross proceeds               $ 1,817,640   $ 2,676,980          
Issued stock value                     255,107          
Proceeds from common stock                   2,290,186          
Offering costs                   181,857          
Offering costs                   567,603          
Deferred offering costs                   583,713            
Incentive plan description             (i) increase the aggregate number of shares available for the grant of awards by 9,739 shares to a total of 13,334 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) 13,334 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                   $ 1,475,947 1,994,085          
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 has paid Roth approximately $144,000 for its services, in addition to reimbursement for certain expenses. Roth was also issued warrants to purchase up to 4,488 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                          
Change in fair value of warrant liability     $ 2,599,552           $ 714,000 $ (24,370) $ (94,396)          
Series C Preferred Stock [Member]                                
Class of Warrant or Right [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.                    
Redeemable preferred stock, shares issued | shares                               52,684.548
Redeemable preferred stock, shares outstanding | shares                             0 52,684.548
Preferred Stock authorized for future issuances | shares                   100,000 100,000          
2020 Long Term Incentive Plan [Member]                                
Class of Warrant or Right [Line Items]                                
Authorized shares reserved | shares                           23,334    
2020 Long Term Incentive Plan [Member] | Board [Member]                                
Class of Warrant or Right [Line Items]                                
Shares available for grant | shares                   25,659     8,986      
Incentive Plan [Member]                                
Class of Warrant or Right [Line Items]                                
Authorized shares | shares                       96,721        
Shares available for grant | shares                       64,402        
Restricted Stock Units (RSUs) [Member]                                
Class of Warrant or Right [Line Items]                                
Stock based compensation, expenses                   $ 1,475,947 $ 1,994,085          
Unamortized stock-based compensation costs                   $ 892,536            
Weighted average period                   1 year 10 months 28 days            
Common stock vested restricted stock units | shares                   2,042 4,176          
Share-Based Payment Arrangement, Option [Member]                                
Class of Warrant or Right [Line Items]                                
Stock based compensation, expenses                   $ 5,441 $ 156,075          
Unamortized stock-based compensation costs                   $ 1,932            
Weighted average period                   1 year 1 month 24 days            
Restricted Stock [Member]                                
Class of Warrant or Right [Line Items]                                
Stock based compensation, expenses                   $ 91,886 $ 0          
Common stock vested restricted stock units | shares                   14,586            
Common Stock [Member]                                
Class of Warrant or Right [Line Items]                                
Issued shares | shares                     9,294          
Shares other | shares                   46,934 27,867          
Issued stock value                     $ 93          
Shares outstanding | shares                   678,002 182,625       138,554  
Common Stock [Member] | Restricted Stock Units (RSUs) [Member]                                
Class of Warrant or Right [Line Items]                                
Shares other | shares                   1,830 6,910          
Common stock vested restricted stock units | shares                   1,369            
Common Stock [Member] | Restricted Stock [Member]                                
Class of Warrant or Right [Line Items]                                
Common stock vested restricted stock units | shares                   14,586            
February Warrants [Member]                                
Class of Warrant or Right [Line Items]                                
Issued shares | shares     74,800                          
Issued shares | shares     149,600             46,934 46,934          
Warrants share price | $ / shares     $ 1.88                          
Warrants for cash proceeds     $ 280,500                          
February Warrants [Member] | Minimum [Member]                                
Class of Warrant or Right [Line Items]                                
Share price | $ / shares     $ 20.55                          
February Warrants [Member] | Maximum [Member]                                
Class of Warrant or Right [Line Items]                                
Share price | $ / shares                     $ 116.70          
Pre-Modification Warrants [Member]                                
Class of Warrant or Right [Line Items]                                
Warrants share price | $ / shares                   $ 23.40            
Warrants outstanding, measurement input                   116.70            
Term (years)                   3 years 7 months 6 days            
Warrants outstanding, per share | $ / shares                   $ 8.10            
Share price | shares                   23.40            
Exercise price | $ / shares                   $ 116.70            
Term (years)                   4 years 1 month 6 days            
Investment outstanding, per share | $ / shares                   $ 9.30            
Pre-Modification Warrants [Member] | Measurement Input, Option Volatility [Member]                                
Class of Warrant or Right [Line Items]                                
Warrants outstanding, measurement input                   94            
Investment outstanding, measurement input                   95            
Pre-Modification Warrants [Member] | Measurement Input, Risk Free Interest Rate [Member]                                
Class of Warrant or Right [Line Items]                                
Warrants outstanding, measurement input                   3.96            
Investment outstanding, measurement input                   3.90            
Pre-Modification Warrants [Member] | Measurement Input, Expected Dividend Rate [Member]                                
Class of Warrant or Right [Line Items]                                
Warrants outstanding, measurement input                   0            
Investment outstanding, measurement input                   0            
Pre-Modification Warrants [Member] | Existing Warrants [Member]                                
Class of Warrant or Right [Line Items]                                
Shares outstanding | shares                   8,134            
Intrinsic value                   $ 65,349            
Pre-Modification Warrants [Member] | Investment Options [Member]                                
Class of Warrant or Right [Line Items]                                
Shares outstanding | shares                   66,667            
Intrinsic value                   $ 618,648            
Post-Modification Warrants [Member]                                
Class of Warrant or Right [Line Items]                                
Intrinsic value | $ / shares                   $ 2.85            
Inducement gain                   $ 470,817            
Post-Modification Warrants [Member] | Existing Warrants [Member]                                
Class of Warrant or Right [Line Items]                                
Intrinsic value                   23,180            
Post-Modification Warrants [Member] | Investment Options [Member]                                
Class of Warrant or Right [Line Items]                                
Intrinsic value                   190,000            
Distribution Agreement [Member]                                
Class of Warrant or Right [Line Items]                                
Offering costs                   $ 0            
Distribution Agreement [Member] | Canaccord Genuity LLC [Member]                                
Class of Warrant or Right [Line Items]                                
Common stock, offering price         $ 10,000,000.0                      
Aggregate gross sales price         $ 2,392,514                      
Commission percentage         3.00%                      
Issued shares | shares                   111,200            
Proceeds from common stock                   $ 2,392,502            
Offering costs                   583,713            
Offering costs                   $ 0 $ 171,944          
Purchase Agreement [Member]                                
Class of Warrant or Right [Line Items]                                
Issued shares | shares 30,534 15,246                            
Issued stock value $ 448,840 $ 322,453                            
Registration Rights Agreement [Member]                                
Class of Warrant or Right [Line Items]                                
Issued shares | shares       326,667                        
Purchase committment       $ 10,000,000.0                        
Shares resale | shares       76,032                        
Shares commitment | shares       9,294                        
Purchase Agreements [Member]                                
Class of Warrant or Right [Line Items]                                
Issued shares | shares                   159,366            
Proceeds from common stock                   $ 1,083,709            
Offering costs                   0 $ 395,660          
Number of shares traded in market | shares 1,000,000                              
Deferred offering costs                   $ 471,756            
Issued shares | shares                   243,334