XML 33 R22.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2

STOCKHOLDERS’ EQUITY (Tables)

3 Months Ended

Mar. 31, 2024

Equity [Abstract]

Schedule of black scholes option pricing model

Schedule of black scholes option pricing model
		At March 31, 2024
Grant date share price			$2.70 - $4.34
Grant date exercise price			$2.30 - $3.69
Expected term			0.25 years
Expected volatility			66.8	%
Risk-free rate			5.41	%
Expected dividend rate			0	%

Schedule of stock-based compensation

Schedule of stock-based compensation
		At March 31, 2024
Cash payment received from employee withholdings		$	44,686
Cash from employee withholdings used to purchase shares under ESPP		—
Cash and ESPP employee withholding liability		$	44,686

		For the Three Months ended
		March 31, 2024
Cash from employee withholdings used to purchase ESPP shares		$	—
Stock based compensation expense			18,116
Total increase to equity for three months ended March 31, 2024		$	18,116

Schedule of stock option issuance of shares

Schedule of stock option issuance of shares
								Weighted				Average
								Average				Remaining				Aggregate
				Number of				Exercise				Contractual				Intrinsic
				Options				Price				Term (Years)				Value
	Outstanding at December 31, 2022				926,266			$	5.74				3.3			$	—
	Granted				463,117			$	4.22				4.35			$	—
	Forfeited				(1,608	)		$	14.00				—			$	—
	Outstanding at December 31, 2023				1,387,775			$	5.23				3.0			$	—
	Exercisable at December 31, 2023				581,324			$	5.38				1.8			$	—
	Outstanding at December 31, 2023				1,387,775			$	5.23				3.0			$	—
	Granted				—			$	—				—			$	—
	Exercised/Forfeited/Expired				—			$	—				—			$	—
	Outstanding at March 31, 2024				1,387,775			$	5.23				2.8			$	—
	Exercisable at March 31, 2024				766,323			$	5.55				1.8			$	—

Schedule of warrants outstanding

Schedule of warrants outstanding
										Weighted
						Weighted				Average
						Average				Remaining				Aggregate
		Number of				Exercise				Contractual				Intrinsic
		Warrants				Price				Term (Years)				Value
Outstanding at December 31, 2022			80,091			$	8.63				0.8				—
Warrants expired, forfeited, cancelled or exercised			(102,947	)			—				—				—
Warrants issued			—				—				—				—
Outstanding at December 31, 2023			44,644			$	7.70				0.7				—
Exercisable at December 31, 2023			44,644			$	7.70				0.7				—
Outstanding at December 31, 2023			44,644			$	7.70				0.7				—
Warrants expired, forfeited, cancelled or exercised			—				—				—				—
Warrants issued			—				—				—				—
Outstanding at March 31, 2024			44,644			$	7.70				0.5				—
Exercisable at March 31, 2024			44,644			$	7.70				0.5				—

X

- References

No definition available.

+ Details

Name:	us-gaap_EquityAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique for each separate class of asset and liability measured on recurring and nonrecurring basis.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (bbb)
-SubTopic 10
-Topic 820
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147482106/820-10-50-2

+ Details

Name:	us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of employee stock purchase plan activity.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (g)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationEmployeeStockPurchasePlanActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure for stock option plans. Includes, but is not limited to, outstanding awards at beginning and end of year, grants, exercises, forfeitures, and weighted-average grant date fair value.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (c)(1)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480429/718-10-50-2

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (d)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480429/718-10-50-2

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (e)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of warrants or rights issued. Warrants and rights outstanding are derivative securities that give the holder the right to purchase securities (usually equity) from the issuer at a specific price within a certain time frame. Warrants are often included in a new debt issue to entice investors by a higher return potential. The main difference between warrants and call options is that warrants are issued and guaranteed by the company, whereas options are exchange instruments and are not issued by the company. Also, the lifetime of a warrant is often measured in years, while the lifetime of a typical option is measured in months. Disclose the title of issue of securities called for by warrants and rights outstanding, the aggregate amount of securities called for by warrants and rights outstanding, the date from which the warrants or rights are exercisable, and the price at which the warrant or right is exercisable.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 1
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480429/718-10-50-1

+ Details

Name:	us-gaap_ScheduleOfStockholdersEquityNoteWarrantsOrRightsTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration