XML 108 R100.htm IDEA: XBRL DOCUMENT v3.24.3
SCHEDULE OF CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS? EQUITY (Details) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Dec. 31, 2023
Sep. 30, 2023
Dec. 31, 2022
Dec. 31, 2023
Mar. 31, 2023
Mar. 31, 2022
Balance     $ 7,578,000 $ 10,331,000 $ 13,198,000 $ 10,036,000 $ 13,198,000 $ 10,036,000 $ 7,910,000
Net loss $ 974,000 $ 97,000 (7,513,000) (6,398,000) (5,348,000) (1,653,000)   (4,638,000) 230,000
Issuance of common stock and warrants, net of stock offering costs 1,489,000   1,489,000 3,529,000 1,640,000 4,508,000   4,030,000 4,950,000
Stock based compensation     616,000 110,000 174,000 307,000   382,000 44,000
Other $ 1,000 1,000 6,000      
Balance       7,578,000   13,198,000 7,578,000 10,331,000 10,036,000
Common Stock [Member]                  
Balance     $ 64,000 $ 32,000 $ 31,000 $ 12,000 $ 31,000 $ 12,000 $ 13,000
Balance, shares 6,418,061 4,220,259 6,418,061 3,167,488 3,148,219 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 $ 18,000   $ 18,000 $ 32,000 $ 11,000 $ 19,000   $ 10,000 $ 6,000
Issuance of common stock and warrants, net of stock offering costs, shares 1,673,077   1,673,077 3,250,573 1,057,810 1,909,519   1,014,230 550,000
Stock based compensation              
Stock based compensation ,shares 1,019,811   1,019,811   15,803   15,803 2,242
Other      
Other, shares         1,688     19,047
Balance       $ 64,000   $ 31,000 $ 64,000 $ 32,000 $ 12,000
Balance, shares 9,752,755 4,220,259 9,752,755 6,418,061 4,220,259 3,148,219 6,418,061 3,167,488 1,221,209
Additional Paid-in Capital [Member]                  
Balance     $ 33,429,000 $ 29,822,000 $ 29,698,000 $ 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 1,471,000   1,471,000 3,497,000 1,629,000 4,489,000   4,026,000 4,944,000
Stock based compensation       110,000   307,000      
Other 2,000 (1,000) 1,000   (1,000)    
Balance       33,429,000   29,698,000 33,429,000 29,822,000 24,903,000
Receivables from Stockholder [Member]                  
Balance     (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     (25,915,000) (19,517,000) (16,531,000) (14,879,000) (16,531,000) (14,879,000) (12,254,000)
Net loss 1,195,000 97,000 (7,292,000) (6,398,000) (5,348,000) (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   1,000    
Balance       $ (25,915,000)   $ (16,531,000) $ (25,915,000) $ (19,517,000) $ (14,879,000)