XML 44 R29.htm IDEA: XBRL DOCUMENT v3.23.1
Debt (Tables)
12 Months Ended
Dec. 31, 2022
Debt Disclosure [Abstract]  
Schedule of convertible and non-convertible advances
The Company’s debt with Sciences consists of the following:
As of December 31,
Conversion
Price
20222021
Total principal value of convertible debt—related party$0.40 $1,848,375 $2,014,500 
Unamortized debt discount— (487,668)
Unamortized debt issuance costs— (1,927)
Carrying value of total convertible debt—related party1,848,375 1,524,905 
Total principal value of non-convertible debt—related partyn/a— 450,000 
Total carrying value of advances under the multi-draw credit agreement$1,848,375 $1,974,905 
Schedule of interest expense
The Company’s interest expense consists of the following:
Year Ended
December 31,
20222021
Related party interest expense – stated rate$169,640 $174,911 
Interest Expense - insurance premium loan payable5,896 — 
PPP loan interest expense – stated rate— 446 
Non-cash interest expense:
Amortization of debt discount488,238 592,154 
Amortization of transaction costs1,359 1,648 
$665,133 $769,159