XML 207 R89.htm IDEA: XBRL DOCUMENT v3.24.3
STOCK OPTIONS AND WARRANTS (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Apr. 03, 2023
Sep. 26, 2024
Dec. 29, 2023
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Dec. 31, 2022
Aug. 21, 2023
Sep. 19, 2022
May 25, 2022
Dec. 31, 2021
Dec. 21, 2021
Share-based compensation expense       $ 109,636 $ 109,636 $ 326,525 $ 214,505 $ 323,957            
Discription of incentive stock awards           The awards are in the form of restricted stock and will vest in two parts: 50% on October 2, 2023 and 50% on October 2, 2024   The awards are in the form of restricted stock and will vest in two parts: 50% on October 2, 2023 and 50% on October 2, 2024            
Number of Warrants Outstanding               0            
Option Exercisable               0            
Total shares of awarded 185,000                          
Divined rate               0.00% 0.00%          
Debt issuance price                       $ 15.54    
Common stock share issued       23,346,023   23,346,023   15,982,472 10,605,412          
Gross cash proceeds from warrants exercised           $ 4,240,977 $ 0 $ 3,533,741 $ 10,826,000          
Shares held in escrow   2,532,126                        
Board of Directors [Member]                            
Share-based compensation expense       $ 48,425   $ 48,425                
Share reserv for issuance                   2,500,000        
2023 Plan [Member]                            
Share reserv for issuance                   2,500,000        
2022 Plan [Member]                            
Share reserv for issuance                     200,000      
Minimum [Member]                            
Risk free interest rate                 1.46%          
Term                 1 year 3 months          
Maximum [Member]                            
Risk free interest rate                 3.75%          
Term                 9 months          
Maximum [Member] | 2023 Plan [Member]                            
Share reserv for issuance                   2,500,000        
Warrant Exchange [Member]                            
Number of Exercised Shares Outstanding     (4,874,126)     (9,748,252)   (3,152,386)            
Fair value of warrants immediately before the re-pricing   $ 4,197,280 $ 3,603,183                      
Fair value of warrants immediately after re-pricing   4,207,073 3,610,825                      
Deemed dividend   $ 6,185,321 $ 7,218,485         $ 7,642            
Warrant exercise price     $ 1.45                      
Warrant with no expiration   4,874,126 2,437,063 2,332,000   2,332,000                
Common stock share issued   2,332,000 1,487,000 2,332,000   2,332,000                
Gross cash proceeds from warrants exercised   $ 4,240,977 $ 3,533,741                      
Shares held in escrow   2,532,126 950,063                      
Term   5 years 5 years                      
Warrant Exchange [Member] | Minimum [Member]                            
Warrant exercise price   $ 0.8701 $ 2.75                      
Warrants exercise price   1.45 2.75                      
Warrant Exchange [Member] | Maximum [Member]                            
Warrant exercise price   1.45 1.45                      
Warrants exercise price   $ 0.8701 $ 1.45                      
Warrants [Member]                            
Fair value of exercise prices before re-pricing     fair value of common stock of $1.49, b) exercise price of $1.45 before re-pricing, c) exercise price of $2.75 after re-pricing     exercise price of $1.45 before re-pricing, c) exercise price of $0.8701 after re-pricing   exercise prices of $125.00, $150.00 and $187.50 before re-pricing            
Fair value of terms re-pricing     terms of 5.07 years and 5.02 years     term of 4.26 years   terms of 1.40 years, 1.97 years, 2.20 years and 2.26 years            
Number of Warrants Outstanding       13,432,506   13,432,506   8,561,476 4,194,236       147,930  
Option Exercisable               8,548,142            
Fair value of warrants immediately before the re-pricing               $ 1,915,077            
Fair value of warrants immediately after re-pricing               9,548,110            
Deemed dividend     $ 7,642     $ 9,793   $ 7,633,033            
Fair value of common stock       $ 1.49   $ 1.49   $ 93.75            
Divined rate   0.00%       0.00%   0.00%            
Debt issuance price                           $ 50.50
Weighted average contractual term               2 years 14 days            
Warrant to purchase share               101,343            
Warrant exercise price               $ 50.50            
Risk free interest rate   3.83%       3.55%   0.41%            
Number of Warrants Exercisable       8,558,380   8,558,380   8,548,142            
Warrant issued       13,432,506   13,432,506   8,548,142            
Warrant expiration date           expiration dates from October 2024 through October 2029 and 13,334 warrants with no expiration date   expiration dates from March 2024 through October 2029            
Warrant with no expiration       13,419,172   13,419,172   13,334