XML 67 R54.htm IDEA: XBRL DOCUMENT v3.24.0.1
WARRANTS (Details Narrative) - USD ($)
1 Months Ended 12 Months Ended
Jul. 12, 2023
Jun. 01, 2023
Mar. 06, 2023
Aug. 01, 2022
Sep. 30, 2023
Sep. 30, 2022
Aug. 31, 2022
Jul. 21, 2022
Oct. 31, 2023
Oct. 31, 2022
Dec. 31, 2023
Jul. 11, 2022
Share based compensation expense                 $ 3,208,776 $ 3,916,590    
Interest rate                       10.00%
Unamortized compensation costs                     $ 4,881,000  
4 Investors [Member]                        
Purchase price         $ 250,000              
Aggregate purchase price         725,000              
Principal amount         $ 250,000              
Interest rate         8.00%              
Common stock purchase warrants         7,813              
Warrant Shares [Member]                        
Number of warrants purchased     50,000                  
Exercise Price     $ 12.00                  
Risk free interest rate     3.98%                  
Term     5 years                  
Expected stock volatility     169.00%                  
Expected dividend rate     0.00%                  
Grant date fair value of warrants issued     $ 113,000                  
Unpaid and accrued compensation forgiven     $ 113,000                  
Warrant [Member]                        
Purchase price                 80,469      
Warrant [Member] | 4 Investors [Member]                        
Common stock par value         $ 0.001              
Exercise price         $ 20.00              
Consulting Agreement [Member]                        
Share based compensation expense                 126,000      
Sinnreich [Member] | Consulting Agreement [Member]                        
Share based compensation expense                 59,300 343,000    
Third Party [Member] | Consulting Agreement [Member]                        
Share based compensation expense                 35,146 25,104    
Warrant [Member] | Consulting Agreement [Member]                        
Share based compensation expense                 1,960,000 408,333    
Warrant [Member] | Five Separate Consulting And Employment Agreements [Member]                        
Number of warrants purchased             205,750          
Term             10 years          
Expected stock volatility             143.00%          
Expected dividend rate             0.00%          
Grant date fair value of warrants issued             $ 1,122,075          
Share based compensation expense                 237,638 133,363    
Warrant [Member] | Five Separate Consulting And Employment Agreements [Member] | Minimum [Member]                        
Exercise Price             $ 4.80          
Risk free interest rate             2.60%          
Warrant [Member] | Five Separate Consulting And Employment Agreements [Member] | Maximum [Member]                        
Exercise Price             $ 6.00          
Risk free interest rate             3.05%          
Warrant [Member] | Sinnreich [Member]                        
Number of warrants purchased               200,000        
Exercise Price               $ 6.80        
Risk free interest rate               2.91%        
Term               10 years        
Expected stock volatility               144.00%        
Expected dividend rate               0.00%        
Grant date fair value of warrants issued               $ 1,332,000        
Share based compensation expense                 $ 1,332,000      
Warrant [Member] | Skycrest [Member] | Consulting Agreement [Member]                        
Number of warrants purchased               750,000        
Exercise Price               $ 4.00        
Risk free interest rate               2.91%        
Term               10 years        
Expected stock volatility               144.00%        
Expected dividend rate               0.00%        
Grant date fair value of warrants issued               $ 2,940,000        
Warrant [Member] | Greyt [Member] | Consulting Agreement [Member]                        
Number of warrants purchased               750,000        
Exercise Price               $ 4.00        
Risk free interest rate               2.91%        
Term               10 years        
Expected stock volatility               144.00%        
Expected dividend rate               0.00%        
Grant date fair value of warrants issued               $ 2,940,000        
Warrant [Member] | Ian Bothwell [Member]                        
Number of warrants purchased                 150,000      
Exercise Price                 $ 4.00      
Risk free interest rate                 2.91%      
Term                 10 years      
Expected stock volatility                 144.00%      
Expected dividend rate                 0.00%      
Grant date fair value of warrants issued                 $ 588,000      
Unpaid and accrued compensation forgiven                 $ 455,478      
Warrant [Member] | Dr George Shapiro [Member]                        
Number of warrants purchased                 15,750      
Exercise Price                 $ 4.00      
Risk free interest rate                 2.91%      
Term                 10 years      
Expected stock volatility                 144.00%      
Expected dividend rate                 0.00%      
Grant date fair value of warrants issued                 $ 61,740      
Unpaid and accrued compensation forgiven                 77,760      
Warrant [Member] | Five Non Executive Directors [Member] | Directors Service Agreement [Member]                        
Number of warrants purchased           5,000            
Exercise Price           $ 8.80            
Risk free interest rate           3.69%            
Term           10 years            
Expected stock volatility           143.00%            
Expected dividend rate           0.00%            
Grant date fair value of warrants issued           $ 43,200            
Share based compensation expense                 160,373 23,079    
Warrant [Member] | Third Party [Member] | Consulting Agreement [Member]                        
Number of warrants purchased       5,000                
Exercise Price       $ 6.60                
Risk free interest rate       2.60%                
Term       10 years                
Expected stock volatility       143.00%                
Expected dividend rate       0.00%                
Grant date fair value of warrants issued       $ 32,700                
Share based compensation expense                 24,525 $ 8,175    
Warrant [Member] | Dr. Leider [Member] | Employment Agreement [Member]                        
Number of warrants purchased   285,000                    
Exercise Price   $ 2.40                    
Risk free interest rate   3.70%                    
Term   5 years                    
Expected stock volatility   168.00%                    
Expected dividend rate   0.00%                    
Grant date fair value of warrants issued   $ 684,000                    
Share based compensation expense                 95,000      
Warrant [Member] | Dr. Golub [Member] | Employment Agreement [Member]                        
Number of warrants purchased   250,000                    
Exercise Price   $ 2.40                    
Risk free interest rate   3.70%                    
Term   5 years                    
Expected stock volatility   168.00%                    
Expected dividend rate   0.00%                    
Grant date fair value of warrants issued   $ 600,000                    
Share based compensation expense                 250,000      
Warrant [Member] | Ms. Swartz [Member] | Employment Agreement [Member]                        
Number of warrants purchased 130,000                      
Exercise Price $ 2.28                      
Risk free interest rate 4.10%                      
Term 5 years                      
Expected stock volatility 167.00%                      
Expected dividend rate 0.00%                      
Grant date fair value of warrants issued $ 296,400                      
Share based compensation expense                 $ 28,817