XML 72 R58.htm IDEA: XBRL DOCUMENT v3.25.1
Securities Transactions (Details Narrative) - USD ($)
1 Months Ended 9 Months Ended 12 Months Ended
Jan. 14, 2025
Dec. 18, 2024
Dec. 04, 2024
Dec. 03, 2024
Nov. 01, 2024
Oct. 24, 2024
Oct. 22, 2024
Nov. 20, 2023
Feb. 15, 2023
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2024
Dec. 31, 2023
Feb. 18, 2025
Stock repurchased, value                       $ 758,000    
Net proceeds                     $ 3,529,000 12,932,000    
Amortization of original issue discount                     1,520,000    
Stock issued during period value new issues                       4,885,000    
Proceeds from issuance of warrants                       16,937,000    
Fair value adjustment of warrants                     (334,000)    
Series A Warrant [Member]                            
Proceeds from issuance of warrants                       5,901,000    
Fair value adjustment of warrants                       (445,000)    
Series B Warrant [Member]                            
Proceeds from issuance of warrants                       11,036,000    
Fair value adjustment of warrants                       111,000    
Common Stock [Member]                            
Stock repurchased, value                          
Common stock issued                       418,927    
Stock issued during period value new issues                       $ 4,000    
Warrant [Member]                            
Proceeds from issuance of warrants                       817,236  
Fair value adjustment of warrants                       334,000    
Private Placement [Member]                            
Number of stock sold, value               $ 2,000,000            
Sale of stock price per share               $ 182            
Sale of stock               10,990            
Proceeds from issuance of sale of equity               $ 1,900,000            
Transaction fees               $ 100,000            
2023 ATM Offering [Member] | Issuance Sales Agreement [Member]                            
Number of stock sold, value                 $ 1,800,000          
Proceeds from issuance of sale of equity                     1,654,000      
brokerage commissions and administrative fees                     $ 146,000      
Regalia Ventures [Member] | Stock Repurchase Agreement [Member]                            
Stock repurchased         5,495                  
Stock repurchased, value                       472,527    
Promissory note                           $ 472,527
Stingray Group [Member] | Stock Repurchase Agreement [Member]                            
Stock repurchased       5,495                    
Stock repurchased, value                       $ 285,714    
Promissory note                           $ 285,714
October 2024 Private Placement [Member] | Securities Purchase Agreement [Member]                            
Derivative description of terms             (i) an original issue discount senior secured note with a principal amount equal to such purchaser’s subscription amount divided by 0.85, and (ii) a number of shares of the Company’s common stock equal to (x) 11,500, multiplied by (y) such purchaser’s subscription amount, and divided by (z) $2,000,000. No interest would accrue on the notes unless and until an event of default occurred, upon which interest would accrue at a rate of 14% per year.              
Common stock issued                       11,500    
Principal amount           $ 2,352,941                
Net proceeds           2,000,000                
Discount issued           $ 352,941                
Amortization of original issue discount                       $ 352,941    
Stock issued during period value new issues                       $ 943,000    
October 2024 Private Placement [Member] | Securities Purchase Agreement [Member] | Common Stock [Member]                            
Common stock issued           11,500                
December 2024 Private Placement [Member] | Common Stock [Member] | Subsequent Event [Member]                            
Common stock issued 1,910,975                          
December 2024 Private Placement [Member] | Securities Purchase Agreement [Member]                            
Proceeds from issuance of sale of equity     $ 8,889,000                      
Warrant exercise price     $ 2.00                      
Gross proceeds     $ 9,000,000                      
Estimated fair value     16,900,000                      
Proceeds from issuance of warrants     8,000,000                      
Proceeds from offering     $ 900,000                      
December 2024 Private Placement [Member] | Securities Purchase Agreement [Member] | Series A Warrants [Member]                            
Sale of stock     279,412                      
December 2024 Private Placement [Member] | Securities Purchase Agreement [Member] | Series B Warrants [Member]                            
Sale of stock     279,412                      
December 2024 Private Placement [Member] | Securities Purchase Agreement [Member] | Series A Warrant [Member]                            
Warrant exercise price     $ 34.00                      
Estimated fair value     $ 5,900,000                      
December 2024 Private Placement [Member] | Securities Purchase Agreement [Member] | Series B Warrant [Member]                            
Warrant exercise price     $ 68.00                      
Estimated fair value     $ 11,000,000                      
December 2024 Private Placement [Member] | Securities Purchase Agreement [Member] | Series A and B Warrant [Member]                            
Warrant exercise price     $ 6.844                      
Outstanding redemption     2.00                      
December 2024 Private Placement [Member] | Securities Purchase Agreement [Member] | Common Stock [Member]                            
Sale of stock price per share     $ 34.00                      
Common stock issued     21,000                      
Common stock prefunded warrants     258,412             258,412        
Common stock prefunded warrants                   $ 500,000        
December 2024 Private Placement [Member] | Securities Purchase Agreement [Member] | Warrant [Member]                            
Sale of stock price per share     $ 32.00                      
Registered Direct Offering [Member]                            
Proceeds from offering   $ 1,665,000                        
offering expenses   $ 335,000                        
Registered Direct Offering [Member] | Common Stock [Member]                            
Sale of stock price per share   $ 16.62                        
Sale of stock   120,337