XML 61 R41.htm IDEA: XBRL DOCUMENT v3.24.1
Schedule of Monte Carlo Simulation Assumption (Details)
12 Months Ended
Dec. 31, 2023
$ / shares
Jan. 11, 2023
$ / shares
Measurement Input, Price Volatility [Member] | Minimum [Member] | Equity Option [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Debt Instrument, Measurement Input [1] 34.23  
Measurement Input, Price Volatility [Member] | Minimum [Member] | Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Debt Instrument, Measurement Input [1],[2] 77.51  
Measurement Input, Price Volatility [Member] | Maximum [Member] | Equity Option [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Debt Instrument, Measurement Input [1] 59.15  
Measurement Input, Price Volatility [Member] | Maximum [Member] | Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Debt Instrument, Measurement Input [1],[2] 92.33  
Measurement Input, Risk Free Interest Rate [Member] | Minimum [Member] | Equity Option [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Debt Instrument, Measurement Input [1] 4.68  
Measurement Input, Risk Free Interest Rate [Member] | Minimum [Member] | Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Debt Instrument, Measurement Input [1],[2] 4.01  
Measurement Input, Risk Free Interest Rate [Member] | Maximum [Member] | Equity Option [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Debt Instrument, Measurement Input [1] 5.60  
Measurement Input, Risk Free Interest Rate [Member] | Maximum [Member] | Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Debt Instrument, Measurement Input [1],[2] 5.23  
Measurement Input Volume Weighted Average Price [Member] | Equity Option [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Debt Instrument, Measurement Input [1] 0.59  
Measurement Input Volume Weighted Average Price [Member] | Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Debt Instrument, Measurement Input   1.58
Measurement Input Volume Weighted Average Price [Member] | Minimum [Member] | Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Debt Instrument, Measurement Input [1],[2] 0.59  
Measurement Input, Exercise Price [Member] | Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Debt Instrument, Measurement Input [1],[2] 2.35  
Measurement Input, Default Rate [Member] | Minimum [Member] | Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Debt Instrument, Measurement Input [1],[2] 5  
Measurement Input, Default Rate [Member] | Maximum [Member] | Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Debt Instrument, Measurement Input [1],[2] 25  
Illiquidity Discount [Member] | Equity Option [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Debt Instrument, Measurement Input [1] 17  
Illiquidity Discount [Member] | Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Debt Instrument, Measurement Input [1],[2] 17  
Measurement Input, Expected Term [Member] | Minimum [Member] | Equity Option [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Time period (years) [1] 0 years  
Measurement Input, Expected Term [Member] | Minimum [Member] | Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Time period (years) [1],[2] 6 months 10 days  
Measurement Input, Expected Term [Member] | Maximum [Member] | Equity Option [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Time period (years) [1] 1 year 2 months 12 days  
Measurement Input, Expected Term [Member] | Maximum [Member] | Warrant [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Time period (years) [1],[2] 3 years 10 days  
[1] Based on a Monte Carlo simulation analysis of 50,000 iterations
[2] Based on a Monte Carlo simulation analysis of 50,000 iterations