XML 53 R43.htm IDEA: XBRL DOCUMENT v3.23.3
EQUITY (Tables)
9 Months Ended
Sep. 30, 2023
Accumulated Other Comprehensive Income (Loss) [Line Items]  
SCHEDULE OF PROCEEDS BETWEEN THE INSTRUMENTS

 SCHEDULE OF PROCEEDS BETWEEN THE INSTRUMENTS

      
Convertible notes  $554,246 
Derivative liability   - 
Warrants   445,754 
Total proceeds  $1,000,000 
SCHEDULE OF CONVERTIBLE NOTES

  SCHEDULE OF CONVERTIBLE NOTES

               Fair value
   Principal Amount   Unamortized debt discount and issuance costs   Net carrying amount   Amount   Levelling
Convertible Notes  $642,204   $(126,987)  $515,217   $557,000   Level 3
SCHEDULE OF STOCK BASED WARRANTS

  SCHEDULE OF STOCK BASED WARRANTS

  

Issuance

date

   

September 30,

2023

 
Stock price  $1.35    $ 1.14  
Exercise price  $1.89    $ 1.89  
Contractual term (years)   5.0      4.9  
Volatility   60.0%     45.0 %
Risk-free rate   4.39%     5.51 %
Director [Member]  
Accumulated Other Comprehensive Income (Loss) [Line Items]  
SCHEDULE OF RESTRICTED STOCK UNITS ACTIVITY

 SCHEDULE OF RESTRICTED STOCK UNITS ACTIVITY

  

Restricted

Stock Units

  

Weighted-Average

Grant-Date Fair Values

 
Outstanding as of January 1, 2023   24,000   $5.00 
Granted        
Vested        
Forfeited or cancelled        
Outstanding as of September 30, 2023   24,000   $5.00 
Employee Stock [Member]  
Accumulated Other Comprehensive Income (Loss) [Line Items]  
SCHEDULE OF RESTRICTED STOCK UNITS ACTIVITY

 

  

Restricted Stock

Units

  

Weighted-Average

Grant-Date Fair Values

 
Outstanding as of January 1, 2023   1,197,552   $5.00 
Granted        
Vested        
Forfeited or cancelled   (26,789)   5.00 
Outstanding as of September 30, 2023   1,170,763   $5.00 
Warrant One [Member]  
Accumulated Other Comprehensive Income (Loss) [Line Items]  
SCHEDULE OF STOCK BASED WARRANTS

  SCHEDULE OF STOCK BASED WARRANTS

  

.Issuance

date

  

September 30,

2023

 
Stock price  $1.35   $1.14 
Exercise price  $1.89   $1.89 
Contractual term (years)   5.0    4.90 
Volatility   40.0%   40.0%
Risk-free rate   5.49%   4.61%