XML 60 R49.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Convertible Note Payable (Details)
3 Months Ended 6 Months Ended
Jun. 05, 2024
USD ($)
$ / shares
shares
Mar. 07, 2024
USD ($)
$ / shares
shares
Oct. 09, 2023
USD ($)
$ / shares
shares
Jul. 06, 2023
USD ($)
$ / shares
shares
May 23, 2023
USD ($)
$ / shares
shares
Jun. 30, 2024
USD ($)
$ / shares
shares
Mar. 31, 2024
$ / shares
shares
Jun. 30, 2023
USD ($)
shares
Jun. 30, 2024
USD ($)
$ / shares
shares
Jun. 30, 2023
USD ($)
Dec. 31, 2023
USD ($)
Jul. 31, 2023
$ / shares
shares
Convertible Note Payable [Line Items]                        
Issuance of common stock (in Shares) | shares 402,000   35,000   75,000              
Purchase of warrants (in Shares) | shares     52,500 44,998   87,500     87,500      
Original issue discount           $ 5,800,000     $ 5,800,000   $ 5,800,000  
Warrant exercise price (in Dollars per share) | $ / shares $ 0.65 $ 2 $ 2.5 $ 4.5                
Debt issuance costs           224,221     224,221      
Fair value warrants (in Shares) | shares 1,080,000 141,750                    
Extinguished payment                 0      
Original issue discount           1,040,585     1,040,585      
Amortization of debt discount           105,401     105,401      
Conversion price per share (in Dollars per share) | $ / shares       $ 1.5                
Debt issuance cost           99,379     99,379      
Original issue discount           $ 564,426   $ 69,453 $ 836,622 $ 91,658    
Common stock shares outstanding (in Shares) | shares   105,000                    
Warrant [Member]                        
Convertible Note Payable [Line Items]                        
Issuance of common stock (in Shares) | shares     35,000                  
Purchase of warrants (in Shares) | shares       44,998 135,000 105,500     105,500      
Warrant exercise price (in Dollars per share) | $ / shares $ 0.5 $ 2   $ 4.5 $ 4.5 $ 3.2 $ 1.3   $ 3.2      
Fair value warrants (in Shares) | shares 1,080,000 141,750       10,000     10,000      
Interest expense                 $ 36,724      
May 2023 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Aggregate principal amount         $ 1,500,000              
Issuance of common stock (in Shares) | shares         75,000              
Purchase of warrants (in Shares) | shares         105,500              
Common stock per share (in Dollars per share) | $ / shares         $ 4.5              
Floor price (in Dollars per share) | $ / shares         1.5              
Warrant exercise price (in Dollars per share) | $ / shares         $ 3.2              
Amortization of debt discount           $ 86,489   $ 44,715 217,693 44,715    
Interest expense           6,981            
May 2023 Convertible Note [Member] | Warrant [Member]                        
Convertible Note Payable [Line Items]                        
Purchase of warrants (in Shares) | shares         135,000              
Warrant exercise price (in Dollars per share) | $ / shares $ 0.5       $ 4.5              
May 2023 Covertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Purchase price payment         $ 1,425,000              
Original issue discount         $ 75,000              
Debt issuance costs           $ 175,162     $ 175,162      
July 2023 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Aggregate principal amount       $ 500,000                
Warrant exercise price (in Dollars per share) | $ / shares       $ 3.2                
Fair value warrants (in Shares) | shares       76,830   3,333     3,333      
Original issue discount           $ 89,191     $ 89,191      
Amortization of debt discount           43,572     84,420      
Interest expense           5,122     18,123      
Percentage promissory notes       13.00%                
Price per share (in Dollars per share) | $ / shares       $ 4.5                
Conversion price per share (in Dollars per share) | $ / shares       $ 4.5                
Debt issuance cost           $ 74,204     $ 74,204      
July 2023 Convertible Note [Member] | Warrant [Member]                        
Convertible Note Payable [Line Items]                        
Issuance of common stock (in Shares) | shares       25,000                
Purchase of warrants (in Shares) | shares       35,165               35,165
Warrant exercise price (in Dollars per share) | $ / shares                       $ 3.2
July 2023 Convertible Note [Member] | First Warrant [Member]                        
Convertible Note Payable [Line Items]                        
Purchase warrant (in Shares) | shares       41,665                
July 2023 Convertible Note [Member] | Second Warrant [Member]                        
Convertible Note Payable [Line Items]                        
Purchase warrant (in Shares) | shares       35,165                
October 2023 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Aggregate principal amount     $ 700,000                  
Issuance of common stock (in Shares) | shares     70,000                  
Purchase of warrants (in Shares) | shares     87,500                  
Common stock per share (in Dollars per share) | $ / shares     $ 1.5                  
Warrant exercise price (in Dollars per share) | $ / shares     $ 1.8     $ 1.8     $ 1.8      
Original issue discount           $ 128,748     $ 128,748      
Amortization of debt discount           116,717     172,741      
Percentage promissory notes     13.00%                  
Debt issuance cost           $ 95,349     $ 95,349      
October 2023 Convertible Note [Member] | Warrant [Member]                        
Convertible Note Payable [Line Items]                        
Purchase of warrants (in Shares) | shares     192,500                  
Fair value warrants (in Shares) | shares           8,400     8,400      
October 2023 Convertible Note [Member] | First Warrant [Member]                        
Convertible Note Payable [Line Items]                        
Purchase of warrants (in Shares) | shares     52,500                  
Warrant exercise price (in Dollars per share) | $ / shares     $ 2.5                  
October 2023 Convertible Note [Member] | Second Warrant [Member]                        
Convertible Note Payable [Line Items]                        
Purchase of warrants (in Shares) | shares     43,750                  
Warrant exercise price (in Dollars per share) | $ / shares     $ 1.8                  
October 2023 Convertible Note [Member] | First Year Anniversary Warrant [Member]                        
Convertible Note Payable [Line Items]                        
Purchase of warrants (in Shares) | shares           113,400     113,400      
October 2023 Convertible Note [Member] | First Year Anniversary Warrant One [Member]                        
Convertible Note Payable [Line Items]                        
Purchase of warrants (in Shares) | shares     113,400                  
Warrant exercise price (in Dollars per share) | $ / shares     $ 2.5                  
March 2024 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Aggregate principal amount   $ 700,000             $ 700,000      
Issuance of common stock (in Shares) | shares   105,000                    
Purchase of warrants (in Shares) | shares   121,154                    
Common stock per share (in Dollars per share) | $ / shares   $ 1                    
Original issue discount           $ 35,000     35,000      
Amortization of debt discount           $ 182,440     196,753      
Percentage promissory notes   13.00%                    
Trading price (in Dollars per share) | $ / shares   $ 1                    
Purchase price                 $ 665,000      
March 2024 Convertible Note [Member] | Warrant [Member]                        
Convertible Note Payable [Line Items]                        
Purchase of warrants (in Shares) | shares           121,154     121,154      
Warrant exercise price (in Dollars per share) | $ / shares           $ 1.3     $ 1.3      
Fair value warrants (in Shares) | shares   252,404       10,500     10,500      
March 2024 Convertible Note [Member] | First Warrant [Member]                        
Convertible Note Payable [Line Items]                        
Purchase of warrants (in Shares) | shares   141,750                    
Purchase warrant (in Shares) | shares   131,250                    
Warrant exercise price (in Dollars per share) | $ / shares   $ 2                    
March 2024 Convertible Note [Member] | Second Warrant [Member]                        
Convertible Note Payable [Line Items]                        
Purchase of warrants (in Shares) | shares   141,750                    
Warrant exercise price (in Dollars per share) | $ / shares   $ 2                    
Warrant exercise price (in Dollars per share) | $ / shares   1.3                    
March 2024 Convertible Note [Member] | First Year Anniversary Warrant [Member]                        
Convertible Note Payable [Line Items]                        
Warrant exercise price (in Dollars per share) | $ / shares           $ 2.5     $ 2.5      
First Warrant [Member] | Warrant [Member]                        
Convertible Note Payable [Line Items]                        
Warrant exercise price (in Dollars per share) | $ / shares   $ 2                    
Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Original issue discount           $ 97,374     $ 97,374      
June 2024 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Aggregate principal amount $ 2,845,000               2,845,000      
Issuance of common stock (in Shares) | shares 402,000                      
Purchase of warrants (in Shares) | shares 2,200,000                      
Purchase price payment           $ 2,702,750     $ 2,702,750      
Warrant exercise price (in Dollars per share) | $ / shares $ 0.5                      
Fair value warrants (in Shares) | shares           80,000     80,000      
Original issue discount           $ 142,250     $ 142,250      
Percentage promissory notes 13.00%                      
Conversion price (in Dollars per share) | $ / shares $ 0.75                      
Conversion price (in Dollars per share) | $ / shares $ 0.75                      
Proceeds from convertible debt           $ 881,210     881,210      
Finder’s fee                 120,000      
Lender's costs related to financing                 40,000      
June 2024 Convertible Note [Member] | Warrant [Member]                        
Convertible Note Payable [Line Items]                        
Purchase of warrants (in Shares) | shares 1,200,000                      
Warrant exercise price (in Dollars per share) | $ / shares $ 0.65                      
Fair value warrants (in Shares) | shares 1,200,000                      
June 2024 Convertible Note [Member] | First Warrant [Member]                        
Convertible Note Payable [Line Items]                        
Warrant exercise price (in Dollars per share) | $ / shares $ 0.65                      
Purchase warrant (in Shares) | shares 1,000,000                      
June 2024 Convertible Note [Member] | Second Warrant [Member]                        
Convertible Note Payable [Line Items]                        
Warrant exercise price (in Dollars per share) | $ / shares $ 0.5                      
Purchase warrant (in Shares) | shares 1,200,000                      
Senior Notes [Member] | May 2023 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Percentage of secured promissory notes         13.00%              
Aggregate principal amount         $ 1,500,000              
Other Trading [Member]                        
Convertible Note Payable [Line Items]                        
Common stock per share (in Dollars per share) | $ / shares         $ 4.5              
Interest expense                 $ 36,774      
Trading price (in Dollars per share) | $ / shares     $ 1.5                  
Common Stock [Member]                        
Convertible Note Payable [Line Items]                        
Issuance of common stock (in Shares) | shares           402,000 105,000 75,000        
Purchase of warrants (in Shares) | shares     43,750                  
Common Stock [Member] | Warrant [Member]                        
Convertible Note Payable [Line Items]                        
Warrant exercise price (in Dollars per share) | $ / shares     $ 1.8                  
Common Stock [Member] | First Warrant [Member]                        
Convertible Note Payable [Line Items]                        
Warrant exercise price (in Dollars per share) | $ / shares       $ 4.5                
Common Stock [Member] | Second Warrant [Member]                        
Convertible Note Payable [Line Items]                        
Warrant exercise price (in Dollars per share) | $ / shares       $ 3.2                
Measurement Input, Share Price [Member]                        
Convertible Note Payable [Line Items]                        
Warrant measurement input         1.96              
Measurement Input, Share Price [Member] | July 2023 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Warrant measurement input       1.42                
Measurement Input, Share Price [Member] | October 2023 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Warrant measurement input     0.77                  
Measurement Input, Share Price [Member] | March 2024 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Warrant measurement input   0.4                    
Measurement Input, Share Price [Member] | June 2024 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Warrant measurement input 0.69                      
Measurement Input, Price Volatility [Member]                        
Convertible Note Payable [Line Items]                        
Warrant measurement input         88.8              
Measurement Input, Price Volatility [Member] | July 2023 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Warrant measurement input       88.52                
Measurement Input, Price Volatility [Member] | October 2023 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Warrant measurement input     89.7                  
Measurement Input, Price Volatility [Member] | March 2024 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Warrant measurement input   85.24                    
Measurement Input, Price Volatility [Member] | June 2024 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Warrant measurement input 85.72                      
Measurement Input, Risk Free Interest Rate [Member]                        
Convertible Note Payable [Line Items]                        
Warrant measurement input         3.76              
Measurement Input, Risk Free Interest Rate [Member] | July 2023 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Warrant measurement input       4.37                
Measurement Input, Risk Free Interest Rate [Member] | October 2023 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Warrant measurement input     4.75                  
Measurement Input, Risk Free Interest Rate [Member] | March 2024 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Warrant measurement input   4.07                    
Measurement Input, Risk Free Interest Rate [Member] | June 2024 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Warrant measurement input 4.31                      
Measurement Input, Discount Rate [Member]                        
Convertible Note Payable [Line Items]                        
Warrant measurement input         0              
Measurement Input, Discount Rate [Member] | July 2023 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Warrant measurement input       0                
Measurement Input, Discount Rate [Member] | October 2023 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Warrant measurement input     0                  
Measurement Input, Discount Rate [Member] | March 2024 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Warrant measurement input   0                    
Measurement Input, Discount Rate [Member] | June 2024 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Warrant measurement input 0                      
Measurement Input, Expected Term [Member]                        
Convertible Note Payable [Line Items]                        
Warrant measurement input         5              
Measurement Input, Expected Term [Member] | July 2023 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Warrant measurement input       5                
Measurement Input, Expected Term [Member] | October 2023 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Warrant measurement input     5                  
Measurement Input, Expected Term [Member] | March 2024 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Warrant measurement input   5                    
Measurement Input, Expected Term [Member] | June 2024 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Warrant measurement input 5                      
March 2024 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Purchase warrant (in Shares) | shares   121,154                    
June 5, 2024 - five-year anniversary [Member]                        
Convertible Note Payable [Line Items]                        
Purchase of warrants (in Shares) | shares 1,080,000         1,080,000     1,080,000      
Warrant exercise price (in Dollars per share) | $ / shares $ 0.65         $ 0.65     $ 0.65      
June 5, 2024 - five-year anniversary [Member] | Warrant [Member]                        
Convertible Note Payable [Line Items]                        
Purchase of warrants (in Shares) | shares 1,080,000                      
Mast Hill Fund, L.P.[Member] | Warrant [Member]                        
Convertible Note Payable [Line Items]                        
Purchase of warrants (in Shares) | shares         230,500              
Mast Hill Fund, L.P.[Member] | First Warrant [Member]                        
Convertible Note Payable [Line Items]                        
Purchase of warrants (in Shares) | shares         125,000              
Warrant exercise price (in Dollars per share) | $ / shares         $ 4.5              
Mast Hill Fund, L.P.[Member] | Second Warrant [Member]                        
Convertible Note Payable [Line Items]                        
Purchase of warrants (in Shares) | shares         105,500              
Warrant exercise price (in Dollars per share) | $ / shares         $ 3.2              
Mast Hill [Member]                        
Convertible Note Payable [Line Items]                        
Original issue discount           $ 349,654     $ 349,654      
Mast Hill [Member] | Warrant [Member]                        
Convertible Note Payable [Line Items]                        
Fair value warrants (in Shares) | shares         240,500              
Mast Hill [Member] | October 2023 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Original issue discount           17,500     17,500      
Mast Hill [Member] | October 2023 Convertible Note [Member] | Warrant [Member]                        
Convertible Note Payable [Line Items]                        
Aggregate principal amount                 350,000      
Purchase price payment           332,500     332,500      
Mast Hill [Member] | June 2024 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Payments for previously issued notes                 1,206,867      
FirstFire [Member]                        
Convertible Note Payable [Line Items]                        
Purchase price payment           475,000     475,000      
Fair value warrants (in Shares) | shares       80,163                
Original issue discount           25,000     25,000      
FirstFire [Member] | Warrant [Member]                        
Convertible Note Payable [Line Items]                        
Purchase price payment           332,500     332,500      
FirstFire [Member] | July 2023 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Original issue discount           500,000     500,000      
FirstFire [Member] | October 2023 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Aggregate principal amount                 350,000      
Original issue discount                 17,500      
FirstFire [Member] | June 2024 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Payments for previously issued notes                 454,673      
Black Scholes Option [Member]                        
Convertible Note Payable [Line Items]                        
Interest expense           15,855   $ 20,836 26,345 $ 20,836    
Black Scholes Option [Member] | Warrant [Member]                        
Convertible Note Payable [Line Items]                        
Interest expense           14,036            
Black Scholes Option [Member] | Senior Notes [Member]                        
Convertible Note Payable [Line Items]                        
Interest expense           $ 26,345            
Black Scholes Option [Member] | Other Trading [Member]                        
Convertible Note Payable [Line Items]                        
Interest expense                 $ 22,088      
Common Stock [Member]                        
Convertible Note Payable [Line Items]                        
Issuance of common stock (in Shares) | shares                 507,000      
Common Stock [Member] | July 2023 Convertible Note [Member]                        
Convertible Note Payable [Line Items]                        
Issuance of common stock (in Shares) | shares       25,000