XML 56 R46.htm IDEA: XBRL DOCUMENT v3.23.2
CAPITAL STRUCTURE (Details Narrative) - USD ($)
 1 Months Ended 3 Months Ended 6 Months Ended 12 Months Ended
Apr. 03, 2023
Jun. 15, 2023
Jan. 24, 2023
Feb. 28, 2022
Jun. 30, 2023
Jun. 30, 2023
Jun. 30, 2022
Dec. 31, 2022
Preferred stock, shares authorized         100,000,000 100,000,000   100,000,000
Common stock, shares authorized         300,000,000 300,000,000   300,000,000
Conversion of stock value           $ 0 $ 2,427,693  
Common stock issued         10,951,757 10,951,757   10,605,412
Common stock, share issued         10,951,757 10,951,757   10,605,412
Stock-based compensation expense           $ 104,869    
Stock value         $ 10,952 $ 10,952   $ 10,606
Common stock, share outstanding         10,936,260 10,936,260   10,589,915
Extinguishment of debt           $ 306,637    
Debt Conversion [Member]                
Shares, Issued             9,520  
Conversion of Debt             $ 1,190,000  
Capital contribution             973,420  
Increase in equity related to the conversion             1,190,000  
Extinguishment of debt             $ 216,580  
Fair values of extinguishment of debt             $ 102.25  
Mezzanine Equity [Member]                
Net carrying values of preferred equity           $ 5,452,300    
Series A Preferred Stock [Member]                
Preferred stock, shares authorized         6,000,000 6,000,000   6,000,000
Description of preferred stock convertible into common stock           Series A Preferred Stock was initially convertible into the Company’s common stock as determined by dividing the number of shares of Series A Preferred Stock to be converted by the lower of (i) $75.00 or (ii) 80% of the average volume weighted average price for the Company’s common stock for the five (5) trading days immediately following the effectiveness of the registration statement concerning the shares (the “Conversion Price”). On June 14, 2022, the Conversion Price was reset to $15.54 per share    
Dividend rate, per year           8.00%    
Deemed dividend           $ 372,414    
Preferred stock, shares issued         0 0   0
Preferred stock, shares outstnading         0 0   0
Preferred Stock [Member]                
Preferred stock, shares authorized         100,000,000 100,000,000    
Preferred stock, shares issued         0 0   0
Preferred stock, shares outstnading         0 0   0
Series A Convertible Preferred Stock [Member]                
Preferred stock, shares authorized         6,000,000 6,000,000    
Series A Convertible Preferred Stock [Member] | Private Placement [Member]                
Sales of shares       6,000        
Shares price, per share       $ 1,000        
Warrants       80,000        
Aggregate gross proceeds warrants       $ 6,000,000        
Warrants, Description       The Warrants were initially exercisable to purchase shares of common stock at $82.50 per share, or 110% of the Series A Shares initial conversion price and will expire five and one-half years following the initial exercise date of the Warrants        
Additional number of warrant       80,000        
Dividends       $ 5,788,493        
Warrants Black-Scholes option pricing model , Description       The warrants were valued using the Black-Scholes option pricing model with the following terms: a) exercise price of $82.50, b) common stock fair value of $85.50, c) volatility of 118%, d) discount rate of 1.71%, e) term of 5.50 years and f) dividend rate of 0%.        
Treasury Stock [Member]                
Number of share held         15,497 15,497   15,497
Price of held common share         $ 816,707 $ 816,707   $ 816,707
Common stock authorized to purchase     $ 3,000,000          
Convertible stock               6,000
Conversion of stock in to common stock               386,588
Conversion of stock value               $ 5,452,300
Issuance of common stock [Member]                
Common stock, share issued         15,258 15,258    
Stock issued for acquisition   99,710     46,377      
Stock issued for acquisition, value   $ 316,081     $ 138,667      
Issuance of common stock [Member] | Equity Incentive Plan [Member]                
Unvested share issued 185,000              
Stock-based compensation expense         104,869      
Unamortized stock-based compensation         $ 185,000 $ 185,000    
Issuance of common stock [Member] | Equity Incentive Plan [Member] | Tranche One [Member]                
Vesting shares description 50% vesting on October 2, 2023              
Stock value $ 653,050              
Issuance of common stock [Member] | Equity Incentive Plan [Member] | Tranche Two [Member]                
Vesting shares description 50% vesting on October 2, 2024              
Stock value $ 548,181              
Exercise of Warrants [Member]                
Issue shares of common stock           51,391    
Cashless exercise warrants           139,527