XML 52 R34.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Schedule of Key Inputs of Warrant Liabilities (Details)
12 Months Ended
Aug. 01, 2022
USD ($)
$ / shares
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
$ / shares
shares
Dec. 31, 2021
USD ($)
$ / shares
shares
Jan. 31, 2023
$ / shares
Aug. 31, 2022
$ / shares
Apr. 30, 2022
$ / shares
shares
Apr. 29, 2022
$ / shares
Dec. 28, 2021
$ / shares
Property, Plant and Equipment [Line Items]                  
Exercise price $ 20.00   $ 111.04 $ 8.00 $ 18.80 $ 16.00 $ 8.00 $ 16.00 $ 8.00
Number of warrants | shares             62,500    
Estimated Term           4 years 6 months      
Estimated fair value | $ $ 146,624 $ 398,675            
Measurement Input, Price Volatility [Member]                  
Property, Plant and Equipment [Line Items]                  
Warrants and rights outstanding measurement input   110              
Measurement Input, Risk Free Interest Rate [Member]                  
Property, Plant and Equipment [Line Items]                  
Warrants and rights outstanding measurement input   3.53              
Fair Value, Inputs, Level 3 [Member] | Warrant Liability Series A Preferred Stock Obligation [Member]                  
Property, Plant and Equipment [Line Items]                  
Estimated fair value of company's stock     $ 32.50 $ 40.00          
Exercise price     $ 32.00            
Number of warrants | shares     42,101            
Estimated IPO date     Sep. 30, 2022          
Estimated Term     3 years 3 years 9 months          
Estimated fair value | $     $ 756,723 $ 334,955          
Fair Value, Inputs, Level 3 [Member] | Warrant Liability Series A Preferred Stock Obligation [Member] | Measurement Input, Price Volatility [Member]                  
Property, Plant and Equipment [Line Items]                  
Warrants and rights outstanding measurement input     0.825 0.863          
Fair Value, Inputs, Level 3 [Member] | Warrant Liability Series A Preferred Stock Obligation [Member] | Measurement Input, Risk Free Interest Rate [Member]                  
Property, Plant and Equipment [Line Items]                  
Warrants and rights outstanding measurement input     0.0344 0.0108          
Fair Value, Inputs, Level 3 [Member] | Warrant Liability Series A Preferred Stock Obligation [Member] | Measurement Input Probability of IPO Listing Occurring [Member]                  
Property, Plant and Equipment [Line Items]                  
Warrants and rights outstanding measurement input     0.90          
Fair Value, Inputs, Level 3 [Member] | Warrant Liability Series A Preferred Stock Obligation [Member] | Measurement Input Probability of Qualified IPO [Member]                  
Property, Plant and Equipment [Line Items]                  
Warrants and rights outstanding measurement input     0.33          
Fair Value, Inputs, Level 3 [Member] | Warrant Liability Series A Preferred Stock Obligation [Member] | Measurement Input Probability of IPO Listing [Member]                  
Property, Plant and Equipment [Line Items]                  
Warrants and rights outstanding measurement input     0.67          
Fair Value, Inputs, Level 3 [Member] | Warrant Liability Series A Preferred Stock Obligation [Member] | Minimum [Member]                  
Property, Plant and Equipment [Line Items]                  
Exercise price       $ 40.00          
Number of warrants | shares       12,135          
Fair Value, Inputs, Level 3 [Member] | Warrant Liability Series A Preferred Stock Obligation [Member] | Maximum [Member]                  
Property, Plant and Equipment [Line Items]                  
Exercise price       $ 166.56          
Number of warrants | shares       33,681          
Fair Value, Inputs, Level 3 [Member] | Warrant Liability August 2022 Warrants [Member]                  
Property, Plant and Equipment [Line Items]                  
Estimated fair value of company's stock     $ 32.50 $ 32.00          
Exercise price     $ 20.00 $ 20.00          
Number of warrants | shares     6,250 6,250          
Estimated Term     4 years 10 months 24 days 5 years          
Estimated fair value | $     $ 151,726 $ 146,624          
Fair Value, Inputs, Level 3 [Member] | Warrant Liability August 2022 Warrants [Member] | Measurement Input, Price Volatility [Member]                  
Property, Plant and Equipment [Line Items]                  
Warrants and rights outstanding measurement input     0.825 0.800          
Fair Value, Inputs, Level 3 [Member] | Warrant Liability August 2022 Warrants [Member] | Measurement Input, Risk Free Interest Rate [Member]                  
Property, Plant and Equipment [Line Items]                  
Warrants and rights outstanding measurement input     0.033 0.027          
Fair Value, Inputs, Level 3 [Member] | Warrant Liability Boustead Placement Agent Warrants [Member]                  
Property, Plant and Equipment [Line Items]                  
Estimated fair value of company's stock     $ 32.50 $ 32.00          
Exercise price     $ 16.00 $ 16.00          
Number of warrants | shares     2,581 3,688          
Estimated Term       5 years          
Estimated fair value | $     $ 64,140 $ 92,336          
Fair Value, Inputs, Level 3 [Member] | Warrant Liability Boustead Placement Agent Warrants [Member] | Measurement Input, Price Volatility [Member]                  
Property, Plant and Equipment [Line Items]                  
Warrants and rights outstanding measurement input     0.825 0.861          
Fair Value, Inputs, Level 3 [Member] | Warrant Liability Boustead Placement Agent Warrants [Member] | Measurement Input, Risk Free Interest Rate [Member]                  
Property, Plant and Equipment [Line Items]                  
Warrants and rights outstanding measurement input     0.034            
Fair Value, Inputs, Level 3 [Member] | Warrant Liability Boustead Placement Agent Warrants [Member] | Minimum [Member]                  
Property, Plant and Equipment [Line Items]                  
Estimated Term     4 years 4 months 24 days            
Fair Value, Inputs, Level 3 [Member] | Warrant Liability Boustead Placement Agent Warrants [Member] | Minimum [Member] | Measurement Input, Risk Free Interest Rate [Member]                  
Property, Plant and Equipment [Line Items]                  
Warrants and rights outstanding measurement input       0.018          
Fair Value, Inputs, Level 3 [Member] | Warrant Liability Boustead Placement Agent Warrants [Member] | Maximum [Member]                  
Property, Plant and Equipment [Line Items]                  
Estimated Term     4 years 6 months            
Fair Value, Inputs, Level 3 [Member] | Warrant Liability Boustead Placement Agent Warrants [Member] | Maximum [Member] | Measurement Input, Risk Free Interest Rate [Member]                  
Property, Plant and Equipment [Line Items]                  
Warrants and rights outstanding measurement input       0.020