XML 105 R89.htm IDEA: XBRL DOCUMENT v3.24.3
SCHEDULE OF CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS? EQUITY (Details) - USD ($)
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Jun. 30, 2024
Mar. 31, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2023
Mar. 31, 2023
Mar. 31, 2022
Balance $ 5,230,000 $ 7,578,000 $ 10,331,000 $ 7,578,000 $ 13,198,000 $ 10,331,000 $ 10,036,000 $ 13,198,000 $ 10,036,000 $ 7,910,000
Net loss (6,119,000)   (2,460,000) (8,486,000) (5,445,000) (6,398,000) (1,653,000)   (4,638,000) 230,000
Issuance of common stock and warrants, net of stock offering costs     1,604,000   1,640,000 3,529,000 4,508,000   4,030,000 4,950,000
Stock based compensation       36,000 138,000 110,000 307,000   382,000 44,000
Other     6,000   (1,000) 6,000    
Balance (872,000) 5,230,000 9,544,000 (872,000) 9,544,000 7,578,000 13,198,000 7,578,000 10,331,000 10,036,000
Common Stock [Member]                    
Balance $ 64,000 $ 64,000 $ 32,000 $ 64,000 $ 31,000 $ 32,000 $ 12,000 $ 31,000 $ 12,000 $ 13,000
Balance, shares 6,418,061 6,418,061 3,167,488 6,418,061 3,148,219 3,167,488 1,221,209 3,148,219 1,221,209 1,301,358
Net loss    
Issuance of common stock and warrants, net of stock offering costs     $ 11,000   $ 11,000 $ 32,000 $ 19,000   $ 10,000 $ 6,000
Issuance of common stock and warrants, net of stock offering costs, shares     1,052,771   1,057,810 3,250,573 1,909,519   1,014,230 550,000
Stock based compensation                
Stock based compensation ,shares           15,803   15,803 2,242
Other     $ (1,000)      
Other, shares           1,688     19,047
Balance $ 64,000 $ 64,000 $ 42,000 $ 64,000 $ 42,000 $ 64,000 $ 31,000 $ 64,000 $ 32,000 $ 12,000
Balance, shares 6,418,061 6,418,061 4,220,259 6,418,061 4,220,259 6,418,061 3,148,219 6,418,061 3,167,488 1,221,209
Additional Paid-in Capital [Member]                    
Balance $ 33,448,000 $ 33,429,000 $ 29,822,000 $ 33,429,000 $ 29,698,000 $ 29,822,000 $ 24,903,000 $ 29,698,000 $ 24,903,000 $ 20,151,000
Net loss    
Issuance of common stock and warrants, net of stock offering costs     1,593,000   1,629,000 3,497,000 4,489,000   4,026,000 4,944,000
Stock based compensation           110,000 307,000      
Other     1,000   (1,000)    
Balance 33,465,000 33,448,000 31,479,000 33,465,000 31,479,000 33,429,000 29,698,000 33,429,000 29,822,000 24,903,000
Receivables from Stockholder [Member]                    
Balance   (6,000) (6,000)
Net loss            
Issuance of common stock and warrants, net of stock offering costs             (6,000)
Stock based compensation                
Other           6,000    
Balance           (6,000)
Retained Earnings [Member]                    
Balance (28,282,000) (25,915,000) (19,517,000) (25,915,000) (16,531,000) (19,517,000) (14,879,000) (16,531,000) (14,879,000) (12,254,000)
Net loss (6,119,000)   (2,460,000) (8,486,000) (5,445,000) (6,398,000) (1,653,000)   (4,638,000) 230,000
Issuance of common stock and warrants, net of stock offering costs        
Stock based compensation                
Other       (1,000) 1,000    
Balance $ (34,401,000) $ (28,282,000) $ (21,977,000) $ (34,401,000) $ (21,977,000) $ (25,915,000) $ (16,531,000) $ (25,915,000) $ (19,517,000) $ (14,879,000)