XML 56 R46.htm IDEA: XBRL DOCUMENT v3.23.3
SUBSEQUENT EVENTS - CONDENSED BALANCE SHEETS (Details) - USD ($)
Jun. 30, 2023
Mar. 31, 2023
Dec. 31, 2022
Jun. 30, 2022
Mar. 31, 2022
Dec. 31, 2021
Current Assets:            
Cash $ 9,000   $ 147,000      
Accounts receivable 8,000   2,000      
Inventory, net of reserve for obsolescence of $98,000 and $73,000, respectively 95,000   142,000      
Prepaid expenses and other current assets 3,000   16,000      
Total Current Assets 115,000   331,000      
Property and equipment, net 115,000   122,000      
Right-of-use asset, net 50,000   22,000      
Deferred offering costs 418,000   230,000      
Deposits 5,000   5,000      
Total Assets 703,000   710,000      
Current Liabilities:            
Accounts payable and accrued expenses 341,000   97,000      
Accrued payroll to executives 1,748,000   1,095,000      
Lease liability, current 32,000          
Notes payable (past due) 404,000   384,000      
Customer deposits 21,000   21,000      
Total Current Liabilities 3,105,000   2,166,000      
Lease liability, net of current 17,000          
Total Liabilities 3,122,000   2,172,000      
Common stock subject to possible redemption (561,375 shares at redemption price of $1.07) 600,000   420,000      
Commitments and Contingencies        
Stockholders’ Equity (Deficiency):            
Preferred stock $.01 par value, 5,000,000 shares authorized, no shares issued and outstanding        
Common stock, $.01 par value, 45,000,000 shares authorized, 10,834,495, shares issued and outstanding, excluding 561,375 shares subject to possible redemption at June 30, 2023; 14,595,870 shares issued and outstanding pro forma (unaudited) 108,000   108,000      
Additional paid-in-capital 4,154,000   3,702,000      
Accumulated deficit (7,281,000)   (5,692,000)      
Total Stockholders’ Deficiency (3,019,000) $ (2,511,000) (1,882,000) $ (894,000) $ (506,000) $ (1,437,000)
Total Liabilities and Stockholders’ Deficiency 703,000   710,000      
Related Party [Member]            
Current Liabilities:            
Loans payable – related parties ($244,000 is past due) 559,000   $ 537,000      
Pro Forma [Member]            
Current Assets:            
Cash 8,892.000          
Accounts receivable 8,000          
Inventory, net of reserve for obsolescence of $98,000 and $73,000, respectively 95,000          
Prepaid expenses and other current assets 3,000          
Total Current Assets 8,998,000          
Property and equipment, net 115,000          
Right-of-use asset, net 50,000          
Deferred offering costs          
Deposits 5,000          
Total Assets 9,168,000          
Current Liabilities:            
Accounts payable and accrued expenses 341,000          
Accrued payroll to executives          
Lease liability, current 32,000          
Notes payable (past due)          
Customer deposits 21,000          
Total Current Liabilities 394,000          
Lease liability, net of current 17,000          
Total Liabilities 411,000          
Common stock subject to possible redemption (561,375 shares at redemption price of $1.07)          
Commitments and Contingencies          
Stockholders’ Equity (Deficiency):            
Preferred stock $.01 par value, 5,000,000 shares authorized, no shares issued and outstanding          
Common stock, $.01 par value, 45,000,000 shares authorized, 10,834,495, shares issued and outstanding, excluding 561,375 shares subject to possible redemption at June 30, 2023; 14,595,870 shares issued and outstanding pro forma (unaudited) 146,000          
Additional paid-in-capital 15,892,000          
Accumulated deficit (7,281,000)          
Total Stockholders’ Deficiency 8,757,000          
Total Liabilities and Stockholders’ Deficiency 9,168,000          
Pro Forma [Member] | Related Party [Member]            
Current Liabilities:            
Loans payable – related parties ($244,000 is past due)