XML 57 R47.htm IDEA: XBRL DOCUMENT v3.23.3
Stock-Based Compensation (Details Narrative) - USD ($)
 3 Months Ended 5 Months Ended 9 Months Ended
May 01, 2023
Apr. 19, 2022
Mar. 28, 2022
Jul. 19, 2021
Feb. 01, 2021
Sep. 30, 2023
Dec. 31, 2022
Sep. 30, 2022
Sep. 21, 2022
Sep. 30, 2023
Sep. 30, 2022
Sep. 21, 2023
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Stock options granted                 50,000  
Granted exercise price                 $ 3.44  
Exercisable term                   4 years 4 months 13 days 5 years 4 months 2 days  
Stock-based compensation expense                   $ 462,467 $ 164,228  
Restricted Stock Units (RSUs) [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Stock-based compensation expense                 $ 201,370      
Restricted stock units, granted 97,050 2,000,000 232,689 79,052         3,675,000      
Restricted stock units, per share $ 3.44   $ 2.53 $ 2.53                
Unrecognized stock-based compensation $ 333,852   $ 788,705                 $ 36,548,630
Restricted stock units, description                 These units will vest when 20% of the one-half of the total number of RSUs, by each individual person, on the thirteenth (13) month anniversary of the listing of the Class A Shares on a United States national exchange, then at a rate of 10% of one-half the number of RSUs each nine months after the date of the initial vesting, until the last vesting on the fifth year anniversary of the Date of Grant, at which any previously unvested will fully vest      
Stock based compensation expense           $ 86,685       86,685    
Restricted Stock Units (RSUs) [Member] | Common Class A [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Restricted stock units, description   These units will vest when 20% of the one-half of the total number of RSUs, by each individual person, on the thirteenth (13) month anniversary of the listing of the Class A Shares on a United States national exchange. Class A Share have traded in the market since September 20, 2023. The RSUs will vest once the Class A Shares are listed for any 90 consecutive calendar days at an average price of $20.00 or more during the period commencing from the Date of Grant and prior to the five year anniversary of the Date of Grant, with an average monthly trading volume of 2,000,000 Class A Shares or more during the 90 consecutive calendar day period, or the Class A Shares are listed for any 90 consecutive calendar days at an average price of $25.00 or more during the period commencing the Date of Grant and prior to the five year anniversary of the Date of Grant; provided further, that if there is a distribution of cash, stock or other property by the Company on the Class A Shares, then the foregoing average amounts of $20.00 or $25.00 will be reduced, from time to time, by the value of any one or more per share distributions after the Date of Grant until vested                    
Performance Or Market Vested Restricted Stock Units RSU [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Estimated unrecognized compensation expense           15,733,315       15,733,315    
Invizyne [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Stock-based compensation expense           $ 61,336   $ 54,087   $ 174,413 $ 164,228  
2020 Equity Incentive Plan [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Stock Issued During Period, Shares, New Issues                   903,780    
Stock options granted 50,000       513,750              
Granted exercise price $ 3.44       $ 2.53              
Exercisable term 7 years       7 years              
Stock options vested term 5 years       5 years              
Fair value common stock price per share $ 3.44       $ 2.53              
Fair value assumptions exercise price per share $ 3.44       $ 2.53              
Fair value assumptions expected term 5 years       5 years              
Fair value assumptions contractual life 7 years       7 years              
Fair value assumptions risk free interest rate 3.64%       0.42%              
Fair value assumptions expected volatility rate 121.70%       123.04%              
Fair value assumptions expected dividend rate 0.00%       0.00%              
Stock options vested                   278,165    
Exercise price vested                   $ 2.54    
Aggregate intrinsic value, per share           $ 0.00       $ 0.00    
Contractual term                   4 years 6 months 14 days    
Unrecognized stock-based compensation                   $ 637,862