XML 34 R23.htm IDEA: XBRL DOCUMENT v3.24.3
DEBT (Tables)
9 Months Ended
Sep. 30, 2024
Debt Disclosure [Abstract]  
Schedule of notes payable related to financing agreements
                
   September 30, 2024   December 31, 2023 
Notes Payable  Principal   Interest   Principal   Interest 
                 
Third Party - Insurance Note 1  $77,095    8.25%  $39,968    8.00%
Third Party - Insurance Note 2   10,194        2,008     
Third Party - Insurance Note 3   41,115             
Total  $128,404       $41,976     
Schedule of promissory notes payable
    
Notes Payable  $2,200,000 
Unamortized Discount   (552,005)
Notes Payable, net  $1,647,995 

Schedule of assumptions in determining
                       
    Upon Grant     Upon Exercise  
    21 April Fund LP     21 April Fund Ltd     21 April Fund LP     21 April Fund Ltd  
Date of Grant (Exercise)   July 22, 2024     July 22, 2024     September 19, 2024     September 19, 2024  
Note Value   $     $     $     $  
Issue (Exercise) Stock Price   $ 2.77     $ 2.77     $ 2.49     $ 2.49  
Strike   $ 3.00     $ 3.00     $ 2.61       2.61  
Share Equivalents     92,727       207,273       92,727       207,273  
Strike Price discount     0 %     0 %     0 %     0 %
Expected Remaining Term (Years)     5.00       5.00       4.84       4.84  
Historical Volatility     52 %     52 %     58 %     58 %
Expected Volatility     100 %     100 %     58 %     58 %
Dividend Yield     0 %     0 %     0 %     0 %
Annual Rate of Quarterly Dividends   $ 0.000     $ 0.000     $ 0.000     $ 0.000  
Discount Rate - Bond Equivalent Yield     4.170 %     4.170 %     3.480 %     3.480 %