XML 173 R61.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Convertible Redeemable Preferred Stock and Stockholders' Equity (Details) - Part 4 - USD ($)
 1 Months Ended 12 Months Ended
Oct. 04, 2023
Oct. 04, 2023
Oct. 03, 2023
Aug. 16, 2023
Aug. 02, 2023
Jul. 31, 2023
May 31, 2023
May 09, 2023
Mar. 29, 2023
Oct. 09, 2022
Aug. 11, 2022
Oct. 31, 2022
Dec. 31, 2023
Dec. 31, 2022
Feb. 23, 2023
Aug. 31, 2022
Apr. 30, 2022
Convertible Redeemable Preferred Stock and Stockholders' Equity (Details) - Part 4 [Line Items]                                  
Shares of common stock           2,486,214                      
Fixed commission rate                 3.00%                
Reduced exercised price (in Dollars per share)           $ 1.09             $ 3.94        
Aggregate net proceeds (in Dollars)         $ 2,300,000               $ 2,300,000        
Shares unissued                         911,214        
Fees and expenses of legal (in Dollars)                   $ 50,000     $ 50,000        
Non-accountable expenses (in Dollars)                         $ 35,000        
Purchase of common stock     5,709,935                   149,173        
Exercise price per share (in Dollars per share)                         $ 10.35       $ 0.001
Percentage of common stock                         6.00%        
Warrants issuable                         298,346 298,346      
Equity issuance cost. (in Dollars)                         $ 205,093      
Warrants shares                         149,173        
Warrants recognized (in Dollars)                         $ 129,184      
Warrant liability (in Dollars)                       $ 10,000 $ 729,900      
Expected term                         5 years        
Expected volatility                         117.80%        
Risk-free interest rate                         4.24%        
Dividend yield                         0.00%        
Outstanding warrants                   111,111     70,849        
Fair value per share (in Dollars per share)                         $ 0.2        
Weighted average grant date fair value (in Dollars per share)                         $ 0.41 $ 3.4      
Aggregate fair value of stock options (in Dollars)                         $ 700,000 $ 2,100,000      
Stock options granted 709,768                         100,000      
options granted exercise price (in Dollars per share) $ 0.4305                                
Grant date fair value of stock option (in Dollars) $ 200,000                         $ 1,800,000      
Recognized stock based compensation expense (in Dollars)                         $ 100,000 $ 100,000      
Restricted shares granted             25,440 150,000                  
Vesting period                         4 years        
Weighted average exercise price (in Dollars per share)                         $ 3.46        
Vested weighted average exercise price (in Dollars per share)                         $ 3.17        
Vested weighted average term                         4 years 193 days        
Intrinsic value of options outstanding (in Dollars)                         $ 7,400,000        
Vested intrinsic value (in Dollars)                         $ 7,100,000        
Stock option                         47,990        
2019 Equity Incentive Plan [Member]                                  
Convertible Redeemable Preferred Stock and Stockholders' Equity (Details) - Part 4 [Line Items]                                  
Common stock reserved for issuance                         1,400,000        
2022 Equity Incentive Plan [Member]                                  
Convertible Redeemable Preferred Stock and Stockholders' Equity (Details) - Part 4 [Line Items]                                  
Common stock reserved for issuance                             1,600,000    
2022 Plan [Member]                                  
Convertible Redeemable Preferred Stock and Stockholders' Equity (Details) - Part 4 [Line Items]                                  
Common stock reserved for issuance             3,150,000                 2,600,000  
Available shares                         718,402        
January 2024 [Member]                                  
Convertible Redeemable Preferred Stock and Stockholders' Equity (Details) - Part 4 [Line Items]                                  
Restricted shares granted vest               50.00%                  
August 2024 [Member]                                  
Convertible Redeemable Preferred Stock and Stockholders' Equity (Details) - Part 4 [Line Items]                                  
Restricted shares granted vest               25.00%                  
August 2025 [Member]                                  
Convertible Redeemable Preferred Stock and Stockholders' Equity (Details) - Part 4 [Line Items]                                  
Restricted shares granted vest               25.00%                  
PMX Option Plan [Member]                                  
Convertible Redeemable Preferred Stock and Stockholders' Equity (Details) - Part 4 [Line Items]                                  
Expected term                         11 years        
Stock option outstanding shares                         58,172        
Stock options outstanding                         57,276        
Weighted average period                         5 years 131 days        
Vested weighted average term                         5 years 73 days        
Unrecognized stock based compensation (in Dollars)                         $ 100,000        
Weighted average period                         2 years 357 days        
Common Stock [Member]                                  
Convertible Redeemable Preferred Stock and Stockholders' Equity (Details) - Part 4 [Line Items]                                  
Shares of common stock           4,972,428                      
Exercisable shares of common stock                         45,920 165,452      
Minimum [Member]                                  
Convertible Redeemable Preferred Stock and Stockholders' Equity (Details) - Part 4 [Line Items]                                  
Issued shares of common stock                         1,575,000        
Percentage of gross proceeds                         1.00%        
Expected term                         5 years 5 years      
Expected volatility                         101.10% 112.60%      
Risk-free interest rate                         3.50% 2.90%      
Maximum [Member]                                  
Convertible Redeemable Preferred Stock and Stockholders' Equity (Details) - Part 4 [Line Items]                                  
Issued shares of common stock                         2,486,214        
Percentage of gross proceeds                         7.50%        
Expected term                         10 years 10 years      
Expected volatility                         119.50% 121.20%      
Risk-free interest rate                         4.70% 4.30%      
Warrant Inducement [Member]                                  
Convertible Redeemable Preferred Stock and Stockholders' Equity (Details) - Part 4 [Line Items]                                  
(in Dollars per share)                     $ 2.546            
April 2022 Private Placement [Member]                                  
Convertible Redeemable Preferred Stock and Stockholders' Equity (Details) - Part 4 [Line Items]                                  
Outstanding warrants                         2,707,211        
August 2022 Private Placement [Member]                                  
Convertible Redeemable Preferred Stock and Stockholders' Equity (Details) - Part 4 [Line Items]                                  
Outstanding warrants                         5,121,601        
Exercisable shares of common stock                         7,899,661        
Warrants [Member]                                  
Convertible Redeemable Preferred Stock and Stockholders' Equity (Details) - Part 4 [Line Items]                                  
Exercise price per share (in Dollars per share)                         $ 1.3625        
Equity issuance cost. (in Dollars)                         $ 2,600,000        
Warrants recognized (in Dollars)                         122,000        
Warrant liability (in Dollars)                         $ 129,000        
Expected term                         5 years        
Expected volatility                         117.80%        
Risk-free interest rate                         4.24%        
Dividend yield                         0.00%        
Value of liability (in Dollars)                         $ 26,000        
August Contingent Warrants [Member]                                  
Convertible Redeemable Preferred Stock and Stockholders' Equity (Details) - Part 4 [Line Items]                                  
Exercise price per share (in Dollars per share)                               $ 3.3938  
Warrants issuable                         447,519        
Warrants shares                         70,849 298,346      
Fair value of the contingent warrant liability (in Dollars)                         $ 3,000 $ 14,000      
Chief Executive Officer [Member]                                  
Convertible Redeemable Preferred Stock and Stockholders' Equity (Details) - Part 4 [Line Items]                                  
Stock options granted                           200,000      
Recognized stock based compensation expense (in Dollars)                           $ 1,500,000      
Stock options forfeited                         487,965        
Restricted shares granted               487,500                  
Forfeited shares of restricted stock       150,000                          
CBO’s [Member]                                  
Convertible Redeemable Preferred Stock and Stockholders' Equity (Details) - Part 4 [Line Items]                                  
Stock options granted                           200,000      
Recognized stock based compensation expense (in Dollars)                         $ 165,000        
Restricted shares granted               75,000                  
Chief Financial Officer [Member]                                  
Convertible Redeemable Preferred Stock and Stockholders' Equity (Details) - Part 4 [Line Items]                                  
Stock options forfeited                         250,000        
Restricted shares granted               150,000                  
Forfeited shares of restricted stock   75,000                              
Board of Directors [Member]                                  
Convertible Redeemable Preferred Stock and Stockholders' Equity (Details) - Part 4 [Line Items]                                  
Stock options granted                           72,223      
Grant date fair value of stock option (in Dollars)                           $ 200,000      
Recognized stock based compensation expense (in Dollars)                           $ 200,000      
Aggregate of stock options                           32,517      
Inducement PIO Shares [Member]                                  
Convertible Redeemable Preferred Stock and Stockholders' Equity (Details) - Part 4 [Line Items]                                  
Exercise price per share (in Dollars per share)                         $ 1.3625        
Market Offering Agreement [Member]                                  
Convertible Redeemable Preferred Stock and Stockholders' Equity (Details) - Part 4 [Line Items]                                  
Shares of common stock                 3,900,000                
Stock Option [Member]                                  
Convertible Redeemable Preferred Stock and Stockholders' Equity (Details) - Part 4 [Line Items]                                  
Unrecognized stock based compensation (in Dollars)                         $ 345,000        
Weighted average period                         1 year 288 days        
Unvested Restricted Stock [Member]                                  
Convertible Redeemable Preferred Stock and Stockholders' Equity (Details) - Part 4 [Line Items]                                  
Unrecognized stock based compensation (in Dollars)                         $ 35,000        
Weighted average period                         1 year 208 days