XML 56 R44.htm IDEA: XBRL DOCUMENT v3.23.1
CONVERTIBLE NOTES (Tables)
 3 Months Ended
Mar. 31, 2023
Convertible Notes  
Schedule of convertible notes payable
                   
   Conversion price per
share		  Interest
rate		  Due date  March 31,
2023		   December 31,
2022		 
Convertible promissory note  $4.00  4%  May 10, 2024  $500,000   $660,000 
AVLP convertible promissory notes, principal  $0.35 (AVLP stock)  7%  August 22, 2025   9,911,000    9,911,000 

GIGA senior secured convertible notes – in default

  $0.25 (GIGA stock)  18%  October 11, 2023   3,333,000    - 
Fair value of embedded options and derivatives            2,283,000    2,316,000 
Less: unamortized debt discounts            (744,000)   (111,000)
Total convertible notes payable, net of financing cost, long term           $15,283,000   $12,776,000 
Less: current portion            (3,869,000)   (1,325,000)
Convertible notes payable, net of financing cost – long-term portion           $11,414,000   $11,451,000 
Schedule of weighted average assumptions
          
   March 31, 2023   December 31, 2022 
Exercise price  Variable   Variable 
Contractual term in years   2.7    2.7 
Volatility   75% – 97%   75% – 93%
Dividend yield   0%   0%
Risk-free interest rate   4.6%   4.0%