XML 15 R5.htm IDEA: XBRL DOCUMENT v3.23.3
Condensed Statements of Changes In Stockholders' Deficiency (Unaudited) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Balance $ (2,511,000) $ (506,000) $ (1,882,000) $ (1,437,000)
Vesting of options 164,000 1,300,000 227,000 1,300,000
Shares issued for services     225,000  
Modification of equity awards   28,000   28,000
Shares issued on plan of conversion   574,000   1,624,000
Vesting of restricted stock       25,000
Net Loss (672,000) (2,290,000) (1,589,000) (2,434,000)
Balance (3,019,000) (894,000) (3,019,000) (894,000)
Common Stock [Member]        
Balance $ 108,000 $ 107,000 $ 108,000 $ 92,000
Balance, shares 10,834,495 10,688,625 10,784,495 9,170,760
Vesting of options  
Shares issued for services      
Shares issued for services. shares     50,000  
Modification of equity awards, shares   95,870   95,870
Shares issued on plan of conversion     $ 15,000
Shares issued on plan of conversion, shares       1,517,865
Vesting of restricted stock      
Balance $ 108,000 $ 107,000 $ 108,000 $ 107,000
Balance, shares 10,834,495 10,784,495 10,834,495 10,784,495
Common Stock Issuable [Member]        
Balance $ 175,000 $ 150,000
Balance, shares   158,371 133,371
Vesting of options  
Shares issued for services      
Modification of equity awards   $ (175,000)   $ (175,000)
Modification of equity awards, shares   (158,371)   (158,371)
Shares issued on plan of conversion      
Vesting of restricted stock       $ 25,000
Vesting of restricted stock, shares       25,000
Balance
Balance, shares
Additional Paid-in Capital [Member]        
Balance $ 3,990,000 $ 1,543,000 $ 3,702,000 $ 508,000
Vesting of options 164,000 1,300,000 227,000 1,300,000
Shares issued for services     225,000  
Modification of equity awards   203,000   203,000
Shares issued on plan of conversion   574,000   1,609,000
Vesting of restricted stock      
Balance 4,154,000 3,620,000 4,154,000 3,620,000
Retained Earnings [Member]        
Balance (6,609,000) (2,331,000) (5,692,000) (2,187,000)
Net Loss (672,000) (2,290,000) (1,589,000) (2,434,000)
Balance $ (7,281,000) $ (4,621,000) $ (7,281,000) $ (4,621,000)