XML 18 R5.htm IDEA: XBRL DOCUMENT v3.24.1
Consolidated Statements of Stockholders' Equity - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2021 $ 60,341,000 $ (51,838,000) $ 8,503,000
Balance, shares at Dec. 31, 2021 12,905,112      
Shares issued for warrant exercise 5,000 5,000
Shares issued for warrant exercise, shares 986      
Issuance of stock and options for services 173,000 173,000
Issuance of stock and options for services, shares 23,643      
Equity-based compensation 386,000 386,000
Equity-based compensation, shares 5,000      
Net loss (6,134,000) (6,134,000)
Conversion of debt and interest, shares 1,315,491      
Balance at Dec. 31, 2022 60,905,000 (57,972,000) 2,933,000
Balance, shares at Dec. 31, 2022 12,934,741      
Issuance of stock and options for services 11,000 11,000
Issuance of stock and options for services, shares 4,094      
Equity-based compensation 544,000 544,000
Equity-based compensation, shares 165,779      
Net loss (2,824,000) (2,824,000)
Cash settlement of equity-based compensation   (24,000)   (24,000)
Conversion of debt and interest 1,863,000 1,863,000
Conversion of debt and interest, shares 1,315,491      
Balance at Dec. 31, 2023 $ 63,299,000 $ (60,796,000) $ 2,503,000
Balance, shares at Dec. 31, 2023 14,420,105