XML 36 R25.htm IDEA: XBRL DOCUMENT v3.24.3
SIGNIFICANT TRANSACTIONS (Details Narrative) - USD ($)
3 Months Ended 9 Months Ended
Nov. 12, 2024
Oct. 15, 2024
Sep. 05, 2024
Aug. 23, 2024
Jul. 30, 2024
Jul. 18, 2024
Jun. 27, 2024
Apr. 30, 2024
Apr. 22, 2024
Feb. 19, 2024
Feb. 13, 2024
Jan. 03, 2024
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Short-Term Debt [Line Items]                                  
Shares of Common Stock                     718,641   5,772,026   5,772,026   4,178,274
Lease liability                   $ 79,000     $ 65,000   $ 65,000    
Common stock share price                         $ 0.001   $ 0.001   $ 0.001
Aggregate gross proceeds offering                             $ 8,873,000    
Reverse stock split               one-for-five                  
Debt instrument face amount     $ 227,000 $ 11,000 $ 1,415,000                        
Class of warrant or right number of securities called by warrants or rights             300,000,000                    
Notes payable description             The June 27 Notes bear simple interest at a rate of 3% per annum and are due and payable in cash on the earlier of: (a) 12 months from the date of the June 27 Note; or (b) the date the Company raises third-party equity capital in an amount equal to or in excess of $1,000 (the “Maturity Date”). The Company may prepay the June 27 Notes at any time prior to the Maturity Date without penalty. If an event of default occurs, the then-outstanding principal amount of the June 27 Notes plus any unpaid accrued interest will accelerate and become immediately payable in cash.                    
Exercise price             $ 4.95                    
Warrants and rights outstanding term             5 years                    
Proceeds from notes         1,450,000   $ 15,000                    
Fair value of warrants         $ 2,550,000   $ 85,000                    
Debt discount rate         28.65%   28.65%                    
Volatility         122.80%   245.00%                    
Risk- free interest rate         4.78%   4.52%                    
Debt description of notice of default         (i) failure by the Company to pay the July 30 Note balance on the Maturity Date, (ii) the Company becomes subject to a judgement of more than $50,000, (iii) voluntary bankruptcy, or (iv) involuntary bankruptcy. Upon the occurrence of an Event of Default specified in clause (iii) above, the July 30 Note balance shall automatically and immediately become due and payable, in all cases without any action on the part of the July 30 Holder.                        
Debt default long term debt amount         $ 50,000,000                        
Debt Instrument, Term         10 years                        
Embedded conversion feature percentage         200.00%                        
Fair value of embedded derivative liability         $ 35,000                        
Interest expense                         $ 5,000 5,000  
Equity fair value disclosure     1,505,000 $ 238,000                          
Subsequent Event [Member]                                  
Short-Term Debt [Line Items]                                  
Aggregate gross proceeds offering $ 10,000,000                                
Stock issued during period shares issued for services   19,682,000                              
Convertible Notes Payable [Member]                                  
Short-Term Debt [Line Items]                                  
Debt instrument face amount           $ 360,000                      
Debt instrument interest rate           8.00%                      
Gross proceeds from notes conversion           $ 500,000                      
Conversion price           $ 1.56                      
Conversion price           $ 360                      
Sale of stock issued price per share         $ 5.00                        
Convertible Promissory Notes [Member]                                  
Short-Term Debt [Line Items]                                  
Debt instrument description         (i) is convertible at the discretion of the July 30 Holder at a price equal to the closing price of the Common Stock on the date of conversion and, (ii) if the Closing Price of the Common stock exceeds $5.00 per share for a period of 5 consecutive trading days, will automatically convert at a price equal to the 5 daily Volume Weighted Average Price (“VWAP”) of the Common Stock (subject to adjustment for any stock split, stock dividend, reverse stock split, combination or similar transaction).                        
Sale of stock description of transaction         (i) cash equal to 200% of the Note balance, or (ii) transaction consideration in the amount to be received by the Holder in such Sale Transaction if the July 30 Note was converted pursuant to an optional conversion. “Sale Transaction” means a merger or consolidation of the Company with or into any other entity, or a sale of all or substantially all of the Company’s assets, or any other transaction or series of related transactions in which the Company’s stockholders immediately prior to such transaction(s) receive cash, securities or other property in exchange for their shares and, immediately after such transaction(s), own less than 50% of the equity securities of the surviving corporation or its parent.                        
Unsecured Promissory Notes [Member]                                  
Short-Term Debt [Line Items]                                  
Debt instrument face amount             $ 100,000                    
Private Placement [Member]                                  
Short-Term Debt [Line Items]                                  
Number of shares issued                 79,366                
Common stock share price                 $ 6.30                
Aggregate gross proceeds offering                 $ 500,000                
Exchange Agreement [Member]                                  
Short-Term Debt [Line Items]                                  
Lock-up period conditions                     (a) sell or contract to sell Shares at a price higher than $0.50 per Share on any trading day up to 10% of the daily volume of Shares or (b) sell or contract to sell Shares at a price higher than $0.80 per Share on any trading day with no volume limitation.            
Share price                     $ 1.00            
Lease Agreements [Member]                                  
Short-Term Debt [Line Items]                                  
Monthly rental fee                   $ 2,500              
Lessee term of contract                   3 years              
Security deposit                   $ 2,500              
Warrants Agreement [Member] | Convertible Promissory Notes [Member]                                  
Short-Term Debt [Line Items]                                  
Debt instrument face amount         $ 4,000,000                        
Debt instrument interest rate         8.00%                        
Debt instrument description         (i) 12 months anniversary of July 30 Note, or (ii) closing date of a Sale Transaction (defined below) (the “Maturity Date”)                        
Prefunded Warrants [Member]                                  
Short-Term Debt [Line Items]                                  
Pre-funded warrants                       395,294          
Prefunded Warrants [Member] | Subsequent Event [Member]                                  
Short-Term Debt [Line Items]                                  
Share price $ 0.001                                
Warrant [Member]                                  
Short-Term Debt [Line Items]                                  
Shares of Common Stock                     876,391            
First Warrant [Member]                                  
Short-Term Debt [Line Items]                                  
Number of shares issued         2,133,334                        
Exercise price         $ 1.875                        
Second Warrant [Member]                                  
Short-Term Debt [Line Items]                                  
Number of shares issued         1,523,810                        
Exercise price         $ 2.625                        
Third Warrant [Member]                                  
Short-Term Debt [Line Items]                                  
Number of shares issued         1,185,186                        
Exercise price         $ 3.375                        
June Twenty Seven Notes [Member]                                  
Short-Term Debt [Line Items]                                  
Conversion price       $ 1.02                          
Interest expense     113,000 $ 20,000                          
June Twenty Seven Notes [Member] | Subsequent Event [Member]                                  
Short-Term Debt [Line Items]                                  
Stock issued during period shares issued for services   254,226,000                              
August Twenty Three Warrant [Member]                                  
Short-Term Debt [Line Items]                                  
Warrants and rights outstanding term       10 years                          
Warrants exercisable       Aug. 16, 2025                          
August Twenty Three Warrant One [Member]                                  
Short-Term Debt [Line Items]                                  
Class of warrant or right number of securities called by warrants or rights       10,707,000                          
Exercise price       $ 1.875                          
August Twenty Three Warrant Two [Member]                                  
Short-Term Debt [Line Items]                                  
Class of warrant or right number of securities called by warrants or rights       7,648,000                          
Exercise price       $ 2.625                          
August Twenty Three Warrant Three [Member]                                  
Short-Term Debt [Line Items]                                  
Class of warrant or right number of securities called by warrants or rights       5,948,000                          
Exercise price       $ 3.375                          
July Eighteen Notes [Member]                                  
Short-Term Debt [Line Items]                                  
Proceeds from notes                             360,000    
Interest expense     $ 146,000                       $ 5,000    
July Twenty Seven Notes [Member]                                  
Short-Term Debt [Line Items]                                  
Conversion price       $ 1.02                          
September Five Warrants [Member]                                  
Short-Term Debt [Line Items]                                  
Warrants and rights outstanding term     10 years                            
Warrants exercisable     Aug. 16, 2025                            
September Five Warrants One [Member]                                  
Short-Term Debt [Line Items]                                  
Class of warrant or right number of securities called by warrants or rights     138,299,000                            
Exercise price     $ 1.875                            
September Five Warrants Two [Member]                                  
Short-Term Debt [Line Items]                                  
Class of warrant or right number of securities called by warrants or rights     98,785,000                            
Exercise price     $ 2.625                            
September Five Warrants Three [Member]                                  
Short-Term Debt [Line Items]                                  
Class of warrant or right number of securities called by warrants or rights     76,833,000                            
Exercise price     $ 3.375