XML 32 R21.htm IDEA: XBRL DOCUMENT v3.25.2
SIGNIFICANT TRANSACTIONS (Details Narrative) - USD ($)
2 Months Ended 3 Months Ended 6 Months Ended
Jun. 30, 2025
Mar. 21, 2025
Feb. 04, 2025
Jan. 03, 2025
Jan. 02, 2025
Dec. 31, 2024
Dec. 17, 2024
Nov. 12, 2024
Jul. 18, 2024
Jun. 27, 2024
Jun. 07, 2024
Apr. 22, 2024
Dec. 31, 2024
Jun. 30, 2025
Mar. 31, 2025
Jun. 30, 2025
Jun. 30, 2024
Common stock share price $ 0.001         $ 0.001             $ 0.001 $ 0.001   $ 0.001  
Gross proceeds from public offering               $ 10,000,000                  
Aggregate of shares                   5,000              
Conversion of debt amount               $ 4,093,000                  
Conversion price per share               $ 1,860.00 $ 1,872.00                
Aggregate outstanding principal and accrued interest amount                 $ 305,000                
Warrants term                   5 years              
Warrants exercise price                   $ 297.00              
Common stock issued upon exercise of warrants                             162,063    
Change in fair value of warrants                             $ 5,746    
Fair value of the warrants exercised                             20,625    
Warrants issued, value                           $ 4,320,000      
Fair value of derivative liabilities                         $ 795,000 $ (107,000) $ 3,376,000 $ 3,269,000  
Loss on warrant repurchase                               $ 95,000
Notes payable description                   The Notes bear simple interest at the rate of 3% per annum and are due and payable in cash on the earlier of: (i) twelve months from the date of the Note; or (ii) 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 Notes at any time prior to the Maturity Date without penalty. If an event of default occurs, the then-outstanding principal amount of the Notes plus any unpaid accrued interest will accelerate and become immediately payable in cash.              
Unsecured Promissory Notes [Member]                                  
Aggregate principal amount                   $ 100,000              
Series A Common Warrant [Member]                                  
Aggregate of shares               5,996                  
Conversion of debt, shares               2,201 162                
Series B Common Warrant [Member]                                  
Aggregate of shares               5,996,000                  
Conversion of debt, shares               2,201 162                
Prefunded Warrants [Member]                                  
Share price               $ 1,668.00                  
Series B Warrants [Member]                                  
Warrants outstanding, shares 11,000                         11,000   11,000  
Series A Warrants [Member]                                  
Warrants outstanding, shares 4,368,000                         4,368,000   4,368,000  
Series A and B Warrants [Member]                                  
Warrants outstanding, value $ 5,000                         $ 5,000   $ 5,000  
Common Stock [Member]                                  
Warrants issued, shares               2,032           414,785   665,052  
Conversion of debt, shares               2,201 9,760                
Warrants issued, value [1]                                
Prefunded Warrants [Member]                                  
Aggregate of shares               3,965                  
Shares issued               3,965                  
Series A Warrants [Member]                                  
Warrants issued, shares 49,668     54,032 8,359     8,359                  
Share price           $ 370.20             $ 370.20        
Warrants term           4 years 7 months 13 days             4 years 7 months 13 days        
Warrants exercise price           $ 2,172             $ 2,172        
Price volatility           113.50%                      
Risk free interest rate           3.95%                      
Warrants issued, value $ 160                                
Fair value of derivative liabilities                               $ 65,000  
Series B Warrants [Member]                                  
Warrants issued, shares               8,359                  
Aggregate of shares                             54,021    
Share price           $ 370.20             $ 370.20        
Warrants term           2 years 6 months             2 years 6 months        
Warrants exercise price           $ 2,172             $ 2,172        
Price volatility           378.60%                      
Risk free interest rate           4.30%                      
Warrant [Member]                                  
Aggregate of shares 108,064                         108,064   108,064  
Private Placement [Member]                                  
Warrants issued, shares                       67          
Common stock share price                       $ 7,462.00          
Gross proceeds from public offering                       $ 500,000          
IPO [Member]                                  
Share price               $ 1,668.80                  
Note and Warrant [Member]                                  
Net proceeds                     $ 80,000            
Sales Agreement [Member]                                  
Common stock, shares   206,300                       414,785      
Share price $ 10.74 $ 18.24                       $ 10.74   $ 10.74  
Net proceeds   $ 3,643,000                       $ 4,320,000      
Sales Agreement [Member] | Maximum [Member]                                  
Offering price             $ 8,230,000                    
Securities Purchase Agreement [Member]                                  
Common stock, shares     43,968                            
Share price     $ 69.00                            
Net proceeds     $ 2,752,000                            
Institutional Investor [Member]                                  
Proceeds from sale of common stock     $ 3,034,000                            
[1] Represents amount lower than $1.