XML 66 R54.htm IDEA: XBRL DOCUMENT v3.25.1
Other Shareholders’ Equity (Details Narrative) - USD ($)
 1 Months Ended 12 Months Ended
Nov. 30, 2024
Nov. 30, 2023
Feb. 01, 2023
Dec. 31, 2022
Jan. 31, 2022
Nov. 30, 2024
Nov. 30, 2023
Jan. 31, 2022
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Mar. 31, 2024
Jun. 17, 2022
Dec. 31, 2021
Jun. 08, 2018
Apr. 10, 2009
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Selling expense                 $ 141,000 $ 131,000            
Payments for rent       $ 172,000                        
Notes interest       3.00%                        
common stock rate     84.00%                          
Converted liabilities     $ 900,000                          
Converted shares     1,900,000                          
Warrants to purchase shares                           128,000    
Exercise price of warrants                           $ 1    
Deferred liability   $ 317,000         $ 317,000                  
Conversion price percentage   84.00%         84.00%                  
Stock price volatility, minimum                 240.00%              
Stock price volatility, maximum                 243.00%              
Risk free interest rate                 15.16%              
Expected life                 3 years              
Dividend yield                 0.00%              
Number of restricted shares vested                 $ (1,274,000) (1,222,000)            
Share based compensation expense                 160,000 20,000            
Unrecognized compensation expense                 $ 155,000 $ 358,450            
Stock based plan, vesting term                 4 years              
Stock based plan, vesting schedule                 3 years              
Stock Incentive Plan 2009 [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Shares authorized for issuance                               510,000
Stock Incentive Plan 2018 [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Shares authorized for issuance                         500,000   300,000  
Restricted Stock [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Number of shares vested                     20,000          
Performance Shares [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Restricted stock granted                 243,000              
Series E and F Preferred Stock [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Warrants to purchase shares                       556,000        
Exercise price of warrants                       $ 1.52        
Percentage of variable price on VWAP                       90.00%        
Chief Executive Officer [Member] | Restricted Stock [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Restricted stock granted           250,000   250,000                
Number of restricted shares vested           25,000   25,000                
Remaining shares 225,000       225,000 225,000   225,000                
Chief Executive Officer [Member] | Restricted Stock [Member] | Trailing Twelve Month EBITDA Equals or Exceeds One Million [Member]                                
Accumulated Other Comprehensive Income (Loss) [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]                                
Accumulated Other Comprehensive Income (Loss) [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]                                
Accumulated Other Comprehensive Income (Loss) [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]                                
Accumulated Other Comprehensive Income (Loss) [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 Executive Officer [Member] | Restricted Stock [Member] | Trailing Twelve Month EBITDA Equals or Exceeds 0.7 Million [Member]                                
Accumulated Other Comprehensive Income (Loss) [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 $0.7 million at any time on or after January 1, 2026.                              
Chief Executive Officer [Member] | Restricted Stock [Member] | Common Shares Trade At or Above 3 Share for Ten or More Consecutive Trading Days [Member]                                
Accumulated Other Comprehensive Income (Loss) [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 $3/share for ten or more consecutive trading days.                              
Chief Executive Officer [Member] | Restricted Stock [Member] | Ms. Schwan Remains an Employee of the Company [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Number of restricted shares vested 56,250                              
Restricted shares vested, description vest if Ms. Schwan remains an employee of the Company as of January 1, 2027.                              
Chief Executive Officer [Member] | Restricted Stock [Member] | Refinance its Credit Facility [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Number of restricted shares vested 56,250                              
Restricted shares vested, description vest in the event the Company is able to refinance its credit facility which concludes per its terms during September 2025.                              
Chief Operating Officer [Member] | Restricted Stock [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Number of shares granted       100,000             100,000          
Number of shares vested                     20,000          
Common Stock [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Transferred shares of common stock                 5,000,000              
Shares issued                 100,000              
Common Stock [Member] | Jeffrey Leader [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Stock issued for services                 100,000              
Stock issued for services, value                 $ 60,000              
Warrant [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Shares issued   675,183         675,183                  
Asset Purchase Agreement [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Transferred shares of common stock                 5,000,000              
Fair value of common stock                 $ 6,250,000              
Selling expense                 2,200,000              
Depreciation expenses                 100,000              
Asset Purchase Agreement [Member] | Machinery and Equipment [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Fair value of machinery and equipment                 $ 4,050,000.00