XML 96 R77.htm IDEA: XBRL DOCUMENT v3.23.1
Convertible Preferred Shares (Details) - USD ($)
1 Months Ended 12 Months Ended
Aug. 12, 2022
Feb. 09, 2022
Oct. 12, 2021
Aug. 26, 2022
May 19, 2022
Mar. 24, 2022
Feb. 16, 2022
Mar. 26, 2021
Dec. 31, 2022
Dec. 31, 2021
Aug. 02, 2022
Jul. 26, 2022
Jul. 08, 2022
Feb. 17, 2022
Sep. 29, 2021
Nov. 20, 2020
Jul. 29, 2020
Convertible Preferred Shares (Details) [Line Items]                                  
Common shares calculated based percentage                 80.00%                
Accumulated accrued and unpaid dividends percentage                 115.00%                
Share dividing price (in Dollars per share)               $ 10 $ 2                
Conversion Price (in Dollars per share)                 $ 7     $ 4.2          
Ownership common shares outstanding                 4.99%                
Shareholder limitation, description                 This limitation may be waived (up to a maximum of 9.99%) by the holder and in its sole discretion, upon not less than sixty-one (61) days’ prior notice to the Company.                
Convertible preferred shares percentage                 115.00%                
Consolidations monthly adjustments to conversion price, description                 ●On the first day of the 12th month following the issuance date of any series A senior convertible preferred shares, the stated dividend rate shall automatically increase by five percent (5.0%) per annum and the conversion price shall automatically adjust to the lower of the (i) initial conversion price and (ii) the price equal to the lowest VWAP of the ten (10) trading days immediately preceding such date. ●On the first day of the 24th month following the issuance date of any series A senior convertible preferred shares, the stated dividend rate shall automatically increase by an additional five percent (5.0%) per annum, the stated value shall automatically increase by ten percent (10%) and the conversion price shall automatically adjust to the lower of the (i) initial conversion price and (ii) the price equal to the lowest VWAP of the ten (10) trading days immediately preceding such date.  ●On the first day of the 36th month following the issuance date of any series A senior convertible preferred shares, the stated dividend rate shall automatically increase by an additional five percent (5.0%) per annum, the stated value shall automatically increase by ten percent (10%) and the conversion price shall automatically adjust to the lower of the (i) initial conversion price and (ii) the price equal to the lowest VWAP of the ten (10) trading days immediately preceding the third adjustment date.                 
Conversion price, description                 Notwithstanding the foregoing, the conversion price for purposes of the adjustments above shall not be adjusted to a number that is below $0.03.                
Additional equity interest                 10.00%                
Sale of stock share         54,567 426,999   1,818,182                  
Sale of stock price (in Dollars per share)           $ 3   $ 1.65                  
Aggregate gross proceeds (in Dollars)         $ 163,700 $ 1,281,000   $ 3,000,000                  
Exercise price was adjusted (in Dollars per share)   $ 4.2             $ 4.2                
fair value, description                 The $3,000,000 of proceeds were allocated on a relative fair value basis of $1,527,086 to the series A preferred shares and $1,472,914 to the warrants.                
Accrued dividends (in Dollars)                 $ 615,593 $ 1,032,806              
Conversion price (in Dollars per share)                 $ 0.03       $ 600,000       $ 10
Consolidations adjustments to conversion price, description                 The assumptions used in the model were as follows: (i) dividend yield of 0%; (ii) expected volatility of 51.81%; (iii) weighted average risk-free interest rate of 0.31%; (iv) expected life of three years; (v) estimated fair value of the common shares of $7.76 per share; and (vi) various probability assumptions related to redemption, calls and price resets. The fair value of the warrants was $379,533, or $3.15 per warrant, resulting in the amount allocated to the warrants, based on their relative fair of $172,050, was recorded as additional paid-in capital.                
Issuance costs description         The Company had total issuance costs relating to these offerings of approximately $15,000, resulting in net proceeds of $1,429,700.                        
Exercise price per share (in Dollars per share)                 $ 12                
Convertible preferred shares                   1,818,182              
Series A Senior Convertible Preferred Shares [Member]                                  
Convertible Preferred Shares (Details) [Line Items]                                  
Senior convertible preferred shares, shares designated               4,450,460 4,450,460 4,450,460 1,684,849       4,450,460 4,450,460  
Dividends percentage                 14.00%                
Calculated based fixed price per share (in Dollars per share)                 $ 1.57                
Dividend payment date per share (in Dollars per share)                 $ 1.57                
Convertible preferred shares 90,909   2,632,278       133,333                    
Convertible dividends 209,091   6,395,645       38,096                    
Accrued dividends attributable amount (in Dollars)                 $ 590,162 $ 984,176              
Senior convertible preferred shares, shares issued                 1,593,940 1,818,182              
Senior convertible preferred shares, shares outstanding                 1,593,940 1,818,182              
Series A Senior Convertible Preferred Shares [Member]                                  
Convertible Preferred Shares (Details) [Line Items]                                  
Dividends rate (in Dollars per share)                 $ 2                
Series B Senior Convertible Preferred Shares [Member]                                  
Convertible Preferred Shares (Details) [Line Items]                                  
Senior convertible preferred shares, shares designated                 583,334 583,334 481,566     583,334      
Dividends percentage                 14.00%                
Dividends rate (in Dollars per share)                 $ 3                
Common shares calculated based percentage                 80.00%                
Calculated based fixed price per share (in Dollars per share)                 $ 2.7                
Dividend payment date per share (in Dollars per share)                 $ 2.7                
Accumulated accrued and unpaid dividends percentage                 115.00%                
Share dividing price (in Dollars per share)                 $ 3                
Ownership common shares outstanding                 4.99%                
Shareholder limitation, description                 This limitation may be waived (up to a maximum of 9.99%) by the holder and in its sole discretion, upon not less than sixty-one (61) days’ prior notice to the Company.                
Convertible preferred shares percentage                 115.00%                
Conversion price, description                 Notwithstanding the foregoing, the conversion price for purposes of the adjustments above shall not be adjusted to a number that is below $0.03 per share (subject to adjustment for splits or dividends of the common shares).                
Exercise price was adjusted (in Dollars per share)                 $ 4.2                
fair value, description                 The $1,429,700 of net proceeds were allocated on a relative fair value basis of $1,257,650 to the series B preferred shares and $172,050 to the warrants.                
Convertible preferred shares       16,667                          
Convertible dividends       57,501                          
Accrued dividends attributable amount (in Dollars)                 $ 162,268                
Senior convertible preferred shares, shares issued                 464,899 0              
Senior convertible preferred shares, shares outstanding                 464,899 0              
Conversion price (in Dollars per share)                 $ 12                
Consolidations adjustments to conversion price, description                 ●On the first day of the 12th month following the issuance of the first series B senior convertible preferred share, the stated dividend rate shall automatically increase by five percent (5.0%) per annum and the conversion price shall automatically adjust to the lower of the (i) initial conversion price and (ii) the price equal to the lowest VWAP of the ten (10) trading days immediately preceding such date. ●On the first day of the 24th month following the issuance of the first series B senior convertible preferred share, the stated dividend rate shall automatically increase by an additional five percent (5.0%) per annum, the stated value shall automatically increase by ten percent (10%) and the conversion price shall automatically adjust to the lower of the (i) initial conversion price and (ii) the price equal to the lowest VWAP of the ten (10) trading days immediately preceding such date.  ●On the first day of the 36th month following the issuance of the first series B senior convertible preferred share, the stated dividend rate shall automatically increase by an additional five percent (5.0%) per annum, the stated value shall automatically increase by ten percent (10%) and the conversion price shall automatically adjust to the lower of the (i) initial conversion price and (ii) the price equal to the lowest VWAP of the ten (10) trading days immediately preceding such date.                 
Exercise price per share (in Dollars per share)                 $ 12                
Accrued dividends (in Dollars)                 $ 129,103