XML 96 R86.htm IDEA: XBRL DOCUMENT v3.23.3
EQUITY (Details Narrative)
 1 Months Ended 3 Months Ended 9 Months Ended
Oct. 30, 2023
shares
Oct. 10, 2023
shares
Aug. 31, 2023
USD ($)
$ / shares
shares
Aug. 24, 2023
USD ($)
$ / shares
shares
Nov. 09, 2022
$ / shares
shares
Aug. 31, 2023
USD ($)
$ / shares
shares
Sep. 30, 2023
USD ($)
$ / shares
shares
Sep. 30, 2022
USD ($)
Sep. 30, 2023
USD ($)
Integer
$ / shares
shares
Sep. 30, 2022
USD ($)
Dec. 31, 2022
$ / shares
shares
Class of Stock [Line Items]                      
Number of classes of common stock | Integer                 2    
Proceeds from issuance of common stock3           $ 1,000,000          
Proceeds from convertible debt           554,246          
Proceeds from debt                 $ 847,500  
Number of share repurchased | shares             1,350,275   1,350,275   1,197,649
Stock based compensation             $ 220,231 $ 0 $ 589,532 0  
Stock based compensation             16,411   32,475    
Deferred income tax benefit related to our stock-based compensation expense             48,308 $ 0 131,185 $ 0  
Research And Development [Member]                      
Class of Stock [Line Items]                      
Stock based compensation             16,411   32,475    
Restricted Stock Units (RSUs) [Member]                      
Class of Stock [Line Items]                      
Stock based compensation             220,231   589,532    
Total unrecognized compensation cost             1,300,000   $ 1,300,000    
Total unrecognized compensation cost expected to be recognized over a weighted-average service period                 2 years 7 months 6 days    
Restricted Stock Units (RSUs) [Member] | Director [Member]                      
Class of Stock [Line Items]                      
Vesting period                 1 year    
Performance Shares [Member] | Employees [Member]                      
Class of Stock [Line Items]                      
Vesting period                 5 years    
Convertible Debt [Member]                      
Class of Stock [Line Items]                      
Convertible debt principal amount     $ 1,080,000     $ 1,080,000 $ 642,204   $ 642,204    
Convertible shares | shares     714,285     714,285          
Convertible debt discount     7.40%     7.40%          
Convertible debt discount           7.50%          
Convertible debt discount           16.00%          
Convertible debt maturity date           May 24, 2024          
Debt instrument, description           The Convertible Notes may be prepaid by the Company upon giving the Investors a fifteen-trading day notice by paying an amount equal to the then outstanding balance. If the Company enters into a qualifying financing it may be required by the Investors to repay part or all of the Convertible Notes at a 112.5% premium (limited to 10% of the proceeds of the qualified financing, if such financing results in gross proceeds to the Company at least $5,000,000). In event of default or change of control, the Investors may require the Company to prepay the Convertible Notes at a 120% premium.          
Proceeds from convertible debt     $ 5,000,000                
Proceeds from debt           $ 525,754          
Debt discount     $ 152,500     $ 152,500          
Interest Expense, Debt                 121,796    
Contractual interest expense                 8,325    
Accretion expense                 87,958    
Amortization of debt discount                 25,513    
Warrant [Member]                      
Class of Stock [Line Items]                      
Number of shares issued | shares       367,647              
Common stock, shares authorized | shares     714,285     714,285          
Common stock, par value | $ / shares     $ 1.89     $ 1.89          
Fair value of warrant liability                 452,351    
Other income                 6,597    
Common Stock [Member] | Equity Line Purchase Agreement [Member]                      
Class of Stock [Line Items]                      
Beneficial ownership       9.99%              
Warrant One [Member]                      
Class of Stock [Line Items]                      
Number of shares issued | shares       367,647              
Common stock, par value | $ / shares       $ 1.50              
Fair value of warrant liability                 76,346    
Other income                 $ 29,065    
Equity Line Purchase Agreement [Member] | Common Stock [Member]                      
Class of Stock [Line Items]                      
Common stock issued       $ 5,000,000              
Warrant to purchase | shares       367,647              
Warrant to purchase deferred offering costs       $ 105,411              
Equity Line Purchase Agreement [Member] | Common Stock [Member] | Subsequent Event [Member]                      
Class of Stock [Line Items]                      
Sale of shares | shares 8,913,312 15,093,768                  
Common Class A [Member]                      
Class of Stock [Line Items]                      
Number of votes per share | Integer                 1    
Number of Class A share issuable upon conversion | Integer                 1    
Number of warrants issued to purchase common stock | shares             9,251,420   9,251,420   9,251,420
Number of shares issued | shares         6,251,420            
Convertible shares | shares             120,000   120,000    
Common stock, shares authorized | shares             500,000,000   500,000,000   500,000,000
Common stock, par value | $ / shares             $ 0.0001   $ 0.0001   $ 0.0001
Number of share repurchased | shares             1,350,275   1,350,275    
Aggregate purchase price             $ 3,700,000   $ 3,700,000    
Average price paid per share | $ / shares                 $ 2.72    
Aggregate purchase price             $ 1,300,000   $ 1,300,000    
Common Class A [Member] | Convertible Debt [Member]                      
Class of Stock [Line Items]                      
Proceeds from issuance of common stock3           $ 1,000,000          
Common Class A [Member] | Underwriting Agreement [Member]                      
Class of Stock [Line Items]                      
Number of warrants issued to purchase common stock | shares         120,000            
Percentage of warrants issued         400.00%            
Weighted average expected volatility (in percent)         53.00%            
Discount rate (in percent)         4.49%            
Remaining term (in years)         3 years            
Common Class A [Member] | IPO [Member]                      
Class of Stock [Line Items]                      
Number of warrants issued to purchase common stock | shares         3,000,000            
Price per share | $ / shares         $ 4.675            
Number of shares issued | shares         3,000,000            
Common Class A [Member] | IPO [Member] | Warrant [Member]                      
Class of Stock [Line Items]                      
Percent of issue price at IPO price         125.00%            
Issue price per share | $ / shares         $ 6.25            
Warrants term         3 years            
Common Class A [Member] | Over-Allotment Option [Member]                      
Class of Stock [Line Items]                      
Price per share | $ / shares         $ 4.675            
Number of shares issued | shares         450,000            
Common Class B [Member]                      
Class of Stock [Line Items]                      
Number of votes per share | Integer                 10    
Number of warrants issued to purchase common stock | shares             28,748,580   28,748,580   28,748,580
Number of shares issued | shares         28,748,580            
Common stock, shares authorized | shares             100,000,000   100,000,000   100,000,000
Common stock, par value | $ / shares             $ 0.0001   $ 0.0001   $ 0.0001