XML 42 R32.htm IDEA: XBRL DOCUMENT v3.23.3
Leases (Tables)
9 Months Ended
Sep. 30, 2023
Leases [Abstract]  
Schedule of operating lease

    

September 30, 

    

December 31,

2023

2022

Asset

Operating lease right-of-use assets

$

-

$

31,383

Operating lease right-of-use assets, long term

468,833

-

Total operating lease right-of-use assets

$

468,833

$

31,383

Liabilities

Operating lease liabilities

$

55,656

$

35,299

Operating lease liabilities, long term

498,155

-

Total operating lease liabilities

$

553,811

$

35,299

Operating lease costs

$

108,071

$

32,097

Cash paid for amounts included in the measurement of lease liabilities

Operating cash flows from operating leases

$

27,010

$

106,798

Weighted average remaining lease term (years) - operating lease

3.14

0.33

Weighted average discount rate (annualized) - operating lease

8.25%

8.09%

Schedule of maturity analysis of operating lease liability

Future minimum lease payments as of September 30, 2023 are as follows:

Operating Leases

2023

$

2024

134,750

2025

173,550

2026

177,021

2027

180,492

Thereafter

183,963

Total minimum lease payments

849,776

Less: imputed interest

(295,965)

Present value of future minimum lease payments

553,811

Less: current obligations under leases

(55,656)

Long-term lease obligations

$

498,155