XML 36 R26.htm IDEA: XBRL DOCUMENT v3.24.3
Shareholders’ Equity (Details Narrative) - USD ($)
 1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Nov. 30, 2023
Feb. 01, 2023
Dec. 31, 2022
Jan. 30, 2022
Mar. 31, 2024
Jan. 31, 2022
Sep. 30, 2024
Jun. 30, 2024
Mar. 31, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 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 liability $ 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                     $ 862,000 $ (442,000)    
Selling expense             36,000     $ 33,000 $ 105,000 $ 98,000    
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                     2,200,000      
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             18,000 $ 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             18,000       63,000      
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             10,000 $ 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             $ 10,000       $ 35,000