XML 39 R29.htm IDEA: XBRL DOCUMENT v3.23.3
EQUITY (Details Narrative) - USD ($)
1 Months Ended 7 Months Ended 9 Months Ended 12 Months Ended
Jan. 11, 2023
Aug. 30, 2023
Jul. 31, 2023
Jun. 30, 2023
Apr. 30, 2023
Mar. 31, 2023
Jan. 31, 2023
Jan. 24, 2023
Sep. 30, 2023
Sep. 30, 2023
Dec. 31, 2022
Shares of common Stock issued           17,045 4,245       1,200,000
Accrued interest             $ 7,589        
Common Stock, value           $ 15,000 $ 4,500        
Warrant issued value         $ 375,000            
Unvested options expense                   $ 2,602,630  
Options to purchase shares                   3,617,041  
Warrants issued             5,655        
Options to purchase shares of common stock remained unvested                   3,587,027  
Risk free interest rate, maximum                     4.73%
Risk free interest rate, minimum                     4.41%
Expected volatility rate, minimum                     164.00%
Expected volatility rate, maximum                     379.00%
Todd Michaels [Member]                      
Shares of common Stock issued       362,319              
Vested, number of shares       250,000              
Note Agreement [Member]                      
Warrant issued value $ 3,309,000       $ 47,858     $ 6,949,900      
Warrants purchase shares         58,496     200,000      
Warrants issued 3,127,858             5,671,000      
Exercise price         $ 0.85            
Warrants [Member]                      
Risk free interest rate, maximum                   5.00%  
Risk free interest rate, minimum                   3.66%  
Expected volatility rate, minimum                   195.00%  
Expected volatility rate, maximum                   346.00%  
Warrants [Member] | Minimum [Member]                      
Fair value assumptions, expected term                   24 years  
Exercise price                   $ 0.70  
Warrants [Member] | Maximum [Member]                      
Fair value assumptions, expected term                   60 years  
Exercise price                   $ 0.85  
Note Agreement 2 [Member]                      
Warrant issued value   $ 329,434 $ 35,952                
Warrants purchase shares   500,000 58,240                
Exercise price   $ 0.70 $ 0.70                
Option [Member] | Minimum [Member]                      
Stock issued options                   5,000,000  
Fair value assumptions, expected term                 12 years    
Exercise price                 $ 0.54 $ 0.54  
Option [Member] | Maximum [Member]                      
Stock issued options                   10,000,000  
Fair value assumptions, expected term                 36 years    
Exercise price                 $ 0.99 $ 0.99  
Five NonExcecutive Agreement [Member]                      
Vested, number of shares         125,000            
Stock issued options         500,000            
Stock issued option, value         $ 425,000            
Options [Member]                      
Common Stock, value                   $ 1,549,018  
Stock issued options                 1,920,000 1,920,000  
Options to purchase shares                   250,000  
Risk free interest rate, maximum                   4.29%  
Risk free interest rate, minimum                   3.39%  
Expected volatility rate, minimum                   277.00%  
Expected volatility rate, maximum                   281.00%  
Fair value assumptions, expected term                   5 years  
Exercise price                   $ 0.77  
Directors [Member]                      
Shares of common Stock issued         92,010            
Vested, number of shares         57,507            
CEO [Member]                      
Shares of common Stock issued         7,661            
Accrued interest         $ 6,995            
Common Stock, value         $ 1,350            
Vested, number of shares         2,815            
Noteholders [Member]                      
Shares of common Stock issued     28,896                
Accrued interest     $ 18,537                
Description Of Shares distrubuation                   these shares were 1,943 shares issued to the wife of the Company’s CEO and 5,441 shares issued to the Company’s CEO