XML 44 R31.htm IDEA: XBRL DOCUMENT v3.23.1
Organization, Basis of Presentation and Summary of Significant Accounting Policies (Details Narrative)
12 Months Ended
Feb. 13, 2023
USD ($)
Feb. 14, 2021
USD ($)
Dec. 31, 2022
USD ($)
Number
Dec. 31, 2021
USD ($)
Property, Plant and Equipment [Line Items]        
Accumulated deficit     $ 85,989,433 $ 47,823,563
Working Capital     966,464  
Cash     510,865  
Proceeds from offering   $ 17,250,000 $ 5,000,000  
Risk free rate     2.98% 1.09%
Expected life     9 years 11 months 12 days 6 years 4 months 17 days
Midrange average estimated interest rate     20.60%  
Liabilities fair value adjustment     $ 1,414,000  
Royalties payable     5,402,000 $ 3,988,000
Cash federally insured limit     $ 250,000  
Number of operating segment | Number     1  
Minimum [Member]        
Property, Plant and Equipment [Line Items]        
Furniture and fixtures depreciated     4 years  
Maximum [Member]        
Property, Plant and Equipment [Line Items]        
Furniture and fixtures depreciated     7 years  
Scenario, Adjustment [Member]        
Property, Plant and Equipment [Line Items]        
Liabilities fair value adjustment     $ 95,000  
Pre tax discount rate percentage     20.60%  
Market value     $ 1,055,000 1,150,000
Warrants Liabilities [Member]        
Property, Plant and Equipment [Line Items]        
Risk free rate     1.19%  
Expected volatility     69.62%  
Expected dividend     $ 0  
Expected life     6 years 2 months 15 days  
Increase (Decrease) in Operating Liabilities     $ 2,925,000  
Warrants liabilities     $ 1,427,000 4,352,000
Liquidation Preference [Member]        
Property, Plant and Equipment [Line Items]        
Risk free rate     0.21%  
Expected volatility     78.93%  
Expected dividend     $ 0  
Expected life     5 years  
Liquidation preference value     $ 0  
Liquidation preference fair market value     $ 1,823,000 $ 1,823,000
Subsequent Event [Member]        
Property, Plant and Equipment [Line Items]        
Proceeds from offering $ 9,600,000