XML 59 R49.htm IDEA: XBRL DOCUMENT v3.23.3
CAPITAL STRUCTURE (Details Narrative) - USD ($)
 1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Apr. 03, 2023
Jul. 20, 2023
Jun. 15, 2023
Feb. 28, 2022
Sep. 30, 2023
Jun. 30, 2023
Sep. 30, 2023
Sep. 30, 2022
Dec. 31, 2022
May 01, 2022
Preferred stock, shares authorized         100,000,000   100,000,000   100,000,000  
Conversion of stock in to common stock               959,025    
Conversion of stock value             $ 0 $ 2,427,693    
Common stock authorized to purchase             $ 100,251 0    
Common stock, share issued         13,068,693   13,068,693   10,605,412  
Stock-based compensation expense         $ 109,636   $ 214,505      
Stock value         $ 13,069   $ 13,069   $ 10,606  
Common stock, share outstanding         12,982,196   12,982,196   10,589,915  
Gain on extinguishment of debt             $ (1,911,476) $ (1,004,124)    
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    
Gain on extinguishment of debt               216,580    
Extinguishment of debt               $ 216,580    
Fair values of extinguishment of debt               $ 102.25    
Issue shares of common stock               1,574    
Cashless exercise warrants               38,144    
Securities Purchase Agreement                    
Stock issued during period, share   1,401,163                
Pre-funded warrants   715,323                
Warrants Exercise price   $ 0.01                
Warrants to purchase   1,935,484                
Common stock exercise price   $ 2.75                
Expiry description   The 1,935,484 warrants expire on January 1, 2029                
Unit price   $ 2.75                
Gross proceed   $ 5,250,000                
Financing fee   $ 443,000                
Common stock issued, shares   2,116,936                
Common stock issued, value   $ 4,757,146                
Assumption of black-scholes option pricing model   a) exercise prices of $11.00 before repricing and $2.75 after repricing, b) common stock fair value of $1.89, c) volatility of 253.1% before repricing and 2347.7% after repricing, d) discount rate of 4.265% before repricing and 4.03% after repricing, e) terms of 4.42 years before repricing and 5.51 years after repricing and f) dividend rate of 0%                
Deemed dividend   $ 15,053                
Previously issued warrants to purchase   782,610                
Issuance of shares of common stock for services             300      
Issuance of shares of common stock for services, value             $ 3,120      
Common stock, share issued                   1,574
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      
Preferred stock, shares outstnading         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         86,497   86,497   15,497  
Price of held common share         $ 917,159   $ 917,159   $ 816,707  
Common stock repurchased, amount         $ 100,452   $ 100,452      
Common stock repurchased, shares         71,000   71,000      
Convertible stock                 6,000  
Conversion of stock in to common stock                 386,588  
Conversion of stock value                 $ 5,452,300  
Common stock authorized to purchase $ 3,000,000                  
Issuance of common stock [Member]                    
Issuance of shares of common stock for services             15,258      
Issuance of shares of common stock for services, value             $ 96,888      
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         $ 214,505   109,636      
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         $ 438,545   $ 438,545      
Exercise of Warrants [Member]                    
Issue shares of common stock               51,391    
Cashless exercise warrants               139,527