XML 35 R25.htm IDEA: XBRL DOCUMENT v3.24.3
Shareholders’ Equity (Details Narrative) - USD ($)
 1 Months Ended 3 Months Ended 6 Months Ended 12 Months Ended
Nov. 30, 2023
Feb. 01, 2023
Dec. 31, 2022
Jan. 30, 2022
Mar. 31, 2024
Jan. 31, 2022
Jun. 30, 2024
Mar. 31, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2022
Dec. 31, 2021
Class of Stock [Line Items]                          
Warrants to purchase shares                         128,000
Exercise price of warrants                         $ 1
Series E Accrued Deemed Dividend                      
Series F Accrued Deemed Dividend                      
Payments for rent     $ 172,000                    
Notes interest     3.00%                    
common stock rate   84.00%                      
Converted liabilities   $ 900,000                      
Converted shares   1,800,000                      
Deferred Tax Liabilities, Net $ 317,000                        
Conversion price percentage 84.00%                        
Stock price volatility, minimum                   68.00%      
Stock price volatility, maximum                   241.00%      
Share-Based Compensation Arrangement by Share-Based Payment Award, Fair Value Assumptions, Risk Free Interest Rate, Maximum                   5.55%      
Expected life                   5 years      
Risk-free interest rate                   0.00%      
Number of restricted shares vested                   $ 108,000 $ (1,361,000)    
Selling expense             $ 35,000   $ 33,000 $ 69,000 $ 65,000    
Asset Purchase Agreement [Member]                          
Class of Stock [Line Items]                          
Transferred shares of common stock                   5,000,000      
Fair value of common stock                   $ 6,250,000      
Selling expense                   2,250,000      
Asset Purchase Agreement [Member] | Machinery and Equipment [Member]                          
Class of Stock [Line Items]                          
Fair value of machinery and equipment                   4,050,000.00      
Restricted Stock [Member]                          
Class of Stock [Line Items]                          
Number of shares vested                       20,000  
Chief Executive Officer [Member] | Restricted Stock [Member]                          
Class of Stock [Line Items]                          
Number of restricted stock grants           250,000              
Number of restricted shares vested           25,000              
Remaining shares           225,000              
Chief Executive Officer [Member] | Restricted Stock [Member] | Trailing Twelve Month EBITDA Equals or Exceeds One Million [Member]                          
Class of Stock [Line Items]                          
Number of restricted shares vested       56,250                  
Restricted shares vested, description       vest when the Company’s trailing-twelve-month EBITDA equals or exceeds $1 million at any time on or after January 1, 2022.                  
Chief Executive Officer [Member] | Restricted Stock [Member] | Common Shares Trade At or Above Five Share for Ten or More Consecutive Trading Days [Member]                          
Class of Stock [Line Items]                          
Number of restricted shares vested       56,250                  
Restricted shares vested, description       vest in the event the Company’s common shares trade at or above $5/share for ten or more consecutive trading days.                  
Chief Executive Officer [Member] | Restricted Stock [Member] | Operating Cash Flow Calculated Cumulatively From the Date of Employment Equals or Exceeds 1.5 Million [Member]                          
Class of Stock [Line Items]                          
Number of restricted shares vested       56,250                  
Restricted shares vested, description       vest when the Company’s operating cash flow, calculated cumulatively from the date of employment, equals or exceeds $1.5 million                  
Number of restricted shares vested       $ 1,500,000                  
Chief Executive Officer [Member] | Restricted Stock [Member] | Refinance its Current Lender with a Traditional Lender [Member]                          
Class of Stock [Line Items]                          
Number of restricted shares vested       56,250                  
Restricted shares vested, description       vest in the event the Company is able to refinance its current lender with a traditional lender on terms and conditions customary for such financing                  
Chief Operating Officer [Member] | Restricted Stock [Member]                          
Class of Stock [Line Items]                          
Number of shares granted     100,000                 100,000  
Number of shares vested                       20,000  
Warrant [Member]                          
Class of Stock [Line Items]                          
Stock Issued During Period, Shares, New Issues 675,183                        
Common Stock [Member]                          
Class of Stock [Line Items]                          
Transferred shares of common stock             5,000,000            
Series E Preferred Stock [Member]                          
Class of Stock [Line Items]                          
Preferred stock, dividend rate         8.50%                
Preferred stock, par value         $ 10     $ 10          
Warrants to purchase shares         361,400     361,400          
Exercise price of warrants         $ 1.52     $ 1.52          
Percentage of variable price on VWAP         90.00%     90.00%          
Series E Preferred Stock [Member] | Preferred Stock [Member]                          
Class of Stock [Line Items]                          
Issuance of series E convertible preferred stock, shares         130,000     130,000          
Proceeds from issuance of convertible preferred stock         $ 1,300,000                
Series E Accrued Deemed Dividend             $ 36,000 $ 9,000          
Series E Preferred Stock [Member] | Preferred Stock [Member] | Unrelated Third Party [Member]                          
Class of Stock [Line Items]                          
Issuance of stock value         800,000                
Series E Preferred Stock [Member] | Warrant [Member] | Unrelated Third Party [Member]                          
Class of Stock [Line Items]                          
Issuance of stock value         $ 500,000                
Series E and F Preferred Stock [Member]                          
Class of Stock [Line Items]                          
Warrants to purchase shares         556,000     556,000          
Exercise price of warrants         $ 1.52     $ 1.52          
Percentage of variable price on VWAP         90.00%     90.00%          
Series E and F Preferred Stock [Member] | Preferred Stock [Member]                          
Class of Stock [Line Items]                          
Proceeds from issuance of convertible preferred stock         $ 1,500,000                
Convertible Series E Preferred Stock [Member] | Common Stock [Member]                          
Class of Stock [Line Items]                          
Series E Accrued Deemed Dividend             36,000     45,000      
Series F Preferred Stock [Member]                          
Class of Stock [Line Items]                          
Preferred stock, dividend rate         8.50%                
Preferred stock, par value         $ 10     $ 10          
Warrants to purchase shares         194,600     194,600          
Exercise price of warrants         $ 1.52     $ 1.52          
Percentage of variable price on VWAP         90.00%     90.00%          
Series F Preferred Stock [Member] | Unrelated Third Party [Member]                          
Class of Stock [Line Items]                          
Proceeds from issuance of convertible preferred stock         $ 700,000                
Series F Preferred Stock [Member] | Preferred Stock [Member]                          
Class of Stock [Line Items]                          
Issuance of series F convertible preferred stock, shares         70,000     70,000          
Series F Accrued Deemed Dividend             20,000 $ 5,000          
Series F Preferred Stock [Member] | Preferred Stock [Member] | Unrelated Third Party [Member]                          
Class of Stock [Line Items]                          
Issuance of stock value         $ 400,000                
Series F Preferred Stock [Member] | Warrant [Member] | Unrelated Third Party [Member]                          
Class of Stock [Line Items]                          
Issuance of stock value         $ 300,000                
Convertible Series F Preferred Stock [Member] | Common Stock [Member]                          
Class of Stock [Line Items]                          
Series F Accrued Deemed Dividend             $ 20,000     $ 25,000