Stockholders’ Equity (Details Narrative) - USD ($)
|
|
|
|
|
|
|
|
|
|
|
1 Months Ended |
3 Months Ended |
9 Months Ended |
12 Months Ended |
|
|
|
|
|
Dec. 27, 2023 |
Oct. 26, 2023 |
Jul. 31, 2023 |
Jul. 24, 2023 |
May 23, 2023 |
Apr. 25, 2023 |
Jan. 05, 2023 |
Dec. 16, 2022 |
Jul. 15, 2022 |
May 23, 2022 |
May 31, 2023 |
Jan. 31, 2023 |
Jan. 31, 2024 |
Jul. 31, 2022 |
Jan. 31, 2024 |
Apr. 30, 2023 |
Jan. 19, 2024 |
Oct. 31, 2023 |
Oct. 25, 2023 |
Oct. 31, 2022 |
Apr. 30, 2022 |
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, shares authorized |
|
|
|
|
|
|
|
|
|
|
|
|
900,000,000
|
|
900,000,000
|
900,000,000
|
|
|
|
|
|
| Common stock, par value |
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.001
|
|
$ 0.001
|
$ 0.001
|
|
|
|
|
|
| Common stock, shares, outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
17,231,132
|
|
17,231,132
|
6,440,527
|
|
|
|
|
|
| Common stock new issues |
|
|
49,855
|
|
|
|
|
|
|
|
|
|
|
39,901
|
|
|
|
|
|
|
|
| Stock issued during period, value, new issues |
|
|
|
|
|
|
|
|
|
|
|
|
$ 3,260,439
|
$ 113,714
|
|
|
|
|
|
|
|
| Convertible promissory notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
300,000
|
|
|
|
|
|
|
|
| Accrued interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 10,192
|
|
|
|
|
|
|
|
| Warrant exercise price |
|
|
|
|
|
|
|
|
$ 5.19
|
|
|
|
$ 0.001
|
$ 5.19
|
$ 0.001
|
|
|
|
|
|
|
| Warrants expire term |
|
|
|
|
|
|
|
|
5 years
|
|
|
|
|
5 years
|
|
|
|
|
|
|
|
| Gain from conversion of debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 224,260
|
|
|
|
|
|
|
|
| Exercise price |
|
|
|
|
|
|
|
|
|
|
|
$ 1.43
|
|
|
|
|
|
|
|
|
|
| Vesting period |
|
|
|
|
|
|
|
|
|
|
|
4 years
|
|
|
|
|
|
|
|
|
|
| Stockholders equity |
|
|
$ 38,465,385
|
|
|
|
|
|
|
|
|
$ 34,257,399
|
$ 40,302,801
|
$ 29,664,394
|
$ 40,302,801
|
$ 36,156,452
|
|
$ 39,127,561
|
|
$ 30,270,260
|
$ 25,237,861
|
| Description for common warrants |
A holder may not exercise any
portion of the Common Warrants to the extent the Purchaser would own more than 4.99% of the outstanding Common Stock immediately after
exercise. A holder may increase or decrease this percentage with respect to either the Series A-1 Common Warrants or the Series A-2 Common
Warrants to a percentage not in excess of 9.99%, except that any such increase shall require at least 61 days’ prior notice to the Company
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Description for prefunded warrants |
A holder may not exercise any portion of the Prefunded Warrants
to the extent the Purchaser would own more than 4.99% of the outstanding Common Stock immediately after exercise. The holder may increase
or decrease this percentage with respect to Prefunded Warrants to a percentage not in excess of 9.99%, except that any such increase
shall require at least 61 days’ prior notice to the Company
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash fee percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.50%
|
|
|
|
|
|
|
| Management fee percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.00%
|
|
|
|
|
|
|
| Common stock shares issued |
|
|
|
|
|
|
|
|
|
|
|
|
17,231,132
|
|
17,231,132
|
6,440,527
|
|
|
|
|
|
| Prefunded Warrant [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrant exercise price |
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,582
|
|
$ 1,582
|
|
$ 1,390
|
|
|
|
|
| Common stock shares issued |
|
|
|
|
|
|
|
|
|
|
|
|
1,582,000
|
|
1,582,000
|
|
1,390,000
|
|
|
|
|
| Series A1 Warrants [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrant exercise price |
$ 0.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants expiration date |
Feb. 23, 2029
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Series A2 Warrants [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants expiration date |
Aug. 23, 2025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2023 Omnibus Equity Incentive Plan [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued, price per share |
|
|
|
|
|
|
$ 1.43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Granted stock options |
|
|
|
|
|
|
1,600,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Consulting Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock new issues |
|
|
|
|
|
|
|
|
|
|
100,000
|
|
|
|
|
|
|
|
|
|
|
| Stock issued during period, value, new issues |
|
|
|
|
|
|
|
|
|
|
$ 144,000
|
|
|
|
|
|
|
|
|
|
|
| Securities Purchase Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, par value |
|
|
|
|
$ 0.001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock new issues |
|
|
|
|
1,100,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued, price per share |
|
|
|
|
$ 1.55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Gross proceeds from offering |
|
|
|
|
|
|
|
|
|
$ 1,705,000
|
|
|
|
|
|
|
|
|
|
|
|
| Caesar Media Group Inc. [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock new issues |
|
18,750
|
18,750
|
|
|
|
|
|
|
|
|
|
|
|
|
300,000
|
|
|
|
|
|
| Stock issued during period, value, new issues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 435,000
|
|
|
|
|
|
| Equity ownership percentage |
|
10.00%
|
10.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
10.00%
|
|
|
|
|
|
| MSG Development Corp. [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock new issues |
|
6,250
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Employees Consultants and Directors [Member] | 2023 Omnibus Equity Incentive Plan [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Granted stock options |
|
|
|
|
|
350,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exercise price |
|
|
|
|
|
$ 1.40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vesting period |
|
|
|
|
|
4 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Expiration period |
|
|
|
|
|
10 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| IPO [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock new issues |
|
|
|
1,725,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued, price per share |
|
|
|
$ 0.70
|
|
|
|
$ 1.40
|
$ 4.15
|
|
|
|
|
|
|
|
|
|
|
|
|
| Gross proceeds from offering |
|
|
|
$ 1,207,500
|
|
|
|
|
$ 5,000,750
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net proceeds from sale of common stock |
|
|
|
|
|
|
|
|
$ 3,949,117
|
|
|
|
|
|
|
|
|
|
|
|
|
| Over-Allotment Option [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock new issues |
|
|
|
|
|
|
1,434,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued, price per share |
|
|
|
|
|
|
|
$ 1.40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net proceeds from sale of common stock |
|
|
|
|
|
|
$ 1,621,459
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock new issues |
|
|
|
|
|
|
|
|
|
|
|
|
4,800,000
|
93,432
|
|
|
|
|
|
|
|
| Stock issued during period, value, new issues |
|
|
|
|
|
|
|
|
|
|
|
|
$ 4,800
|
$ 266,272
|
|
|
|
|
|
|
|
| Stockholders equity |
|
|
$ 9,434
|
|
|
|
|
|
|
|
|
6,072
|
17,231
|
4,273
|
$ 17,231
|
$ 6,441
|
|
9,459
|
|
4,313
|
2,934
|
| Common Stock [Member] | IPO [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, par value |
$ 0.001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock new issues |
|
|
|
|
|
|
|
1,247,000
|
1,205,000
|
|
|
|
|
|
|
75,000
|
|
|
|
|
|
| Stock issued during period, value, new issues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 732,751
|
|
|
|
|
|
| Class of warrant |
4,800,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Stock [Member] | IPO [Member] | Prefunded Warrant [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of warrant |
11,200,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Stock [Member] | IPO [Member] | Series A1 Warrants [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of warrant |
16,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share price |
$ 0.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Stock [Member] | IPO [Member] | Series A2 Warrants [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of warrant |
16,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share price |
$ 0.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Stock [Member] | Over-Allotment Option [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock new issues |
|
|
|
|
|
|
187,000
|
187,000
|
180,750
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrant [Member] | Placement Agency Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock new issues |
|
|
|
|
55,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrant exercise price |
|
|
|
|
$ 1.94
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrant [Member] | IPO [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock new issues |
|
|
|
86,250
|
|
|
|
62,350
|
1,205,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrant exercise price |
|
|
|
$ 0.875
|
|
|
|
$ 1.75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrant [Member] | Over-Allotment Option [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock new issues |
|
|
|
|
|
|
|
|
180,750
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrant [Member] | Over-Allotment Option [Member] | Underwriter [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock new issues |
|
|
|
|
|
|
9,350
|
|
111,300
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrant exercise price |
|
|
|
|
|
|
$ 1.75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrant [Member] | Over-Allotment Option [Member] | Underwriter [Member] | 20 Individual Representatives [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock new issues |
|
|
|
|
|
|
|
|
60,250
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share To Be Issued [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock issued during period, value, new issues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares to be issued decreased |
|
$ 61,063
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders equity |
|
$ 122,124
|
$ 183,187
|
|
|
|
|
|
|
|
|
$ 183,187
|
$ 122,124
|
244,250
|
$ 122,124
|
$ 183,187
|
|
$ 122,124
|
$ 183,187
|
$ 244,250
|
$ 244,250
|
| Prefunded Warrant [Member] | IPO [Member] | Series A1 Warrants [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share price |
0.249
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Prefunded Warrant [Member] | IPO [Member] | Series A2 Warrants [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share price |
$ 0.249
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Placement Agent Warrants [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock new issues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,200,000
|
|
|
|
|
|
|
| Warrant exercise price |
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.3125
|
|
$ 0.3125
|
|
|
|
|
|
|
| Warrants expiration date |
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 27, 2028
|
|
Dec. 27, 2028
|
|
|
|
|
|
|
| Related Party [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related party payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 294,054
|
|
|
|
|
|
|
|
| Investor [Member] | Caesar Media Group Inc. [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock new issues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,600
|
|
|
|
|
|
| Stock issued during period, value, new issues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 23,400
|
|
|
|
|
|
| Investor [Member] | Caesar Media Group Inc. [Member] | Acquisition Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock new issues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,250
|
|
|
|
|
|