XML 65 R54.htm IDEA: XBRL DOCUMENT v3.23.1
NOTES PAYABLE (Details Narrative) - USD ($)
1 Months Ended 12 Months Ended
Oct. 07, 2022
Sep. 30, 2022
Aug. 28, 2022
Dec. 31, 2022
Dec. 31, 2021
Offsetting Assets [Line Items]          
Long term debt       $ 157,500  
Down payment   $ 27,710 $ 41,730 30,000  
Debt instrument additional amount       7,500  
Repayments of debt       $ 157,500  
Annual percentage rate     5.05% 18.00%  
Face amount       $ 2,807,500  
Proceeds from notes payable       2,462,500 $ 0
Debt issuance costs       $ 345,000  
Maturity date       Apr. 07, 2024  
Redemption price       87.50%  
Monitoring fee       $ 8,333  
Outstanding balance       50,000  
Debt discount fee       $ 345,000  
Effective interest rate       22.23%  
Debt discount amortization to interest expense       $ 77,600  
Remaining unamortized balance       267,400  
Interest expense       53,031  
Note payable       $ 166,262  
Debt instrument description       The loan accrues interest at a 1.50% margin above the greater of the prime rate or 4.00%. The interest margin is increased to 2.00% in respect to the advances against eligible inventory. If the Company fails to perform any covenant, term or provision of the Loan Agreement, then interest shall accrue at the rate of 6.0% above the interest rate. If after the occurrence of an event of default and the loan is not paid in full by the maturity date, the loan shall bear interest at the rate of 18.0% above the interest rate.  
Maximum [Member]          
Offsetting Assets [Line Items]          
Loan fee percentage       2.00%  
Minimum [Member]          
Offsetting Assets [Line Items]          
Loan fee percentage       1.50%  
Directors and Officers Liability Insurance [Member]          
Offsetting Assets [Line Items]          
Face amount     $ 318,833    
Loan And Security Agreement [Member]          
Offsetting Assets [Line Items]          
Secured credit facility     $ 5,000,000    
Debt instrument description       The loan is subject to a maximum advance rate of up to 85% of net face amount of eligible accounts, plus the lessor a) of the sum of 20% of the aggregate eligible inventory value of raw materials and 35% of the aggregate eligible inventory value of finished goods, b) $1 million, c) 80% of the net orderly liquidation value of raw materials and finished goods, or d) 100% of the aggregate outstanding principal amount of advances. In no event shall the aggregate amount of the outstanding advances under the Loan Facility be greater than $5 million. The loan matures on December 9, 2024.  
Security Purchase Agreement [Member]          
Offsetting Assets [Line Items]          
Annual percentage rate 8.00%        
Face amount $ 2,807,500