XML 97 R64.htm IDEA: XBRL DOCUMENT v3.24.0.1
Derivative Liabilities (Details) - Schedule of Fair Value of the Series A Preferred Derivative Liability
Dec. 31, 2023
Dec. 05, 2023
Dec. 31, 2022
Sep. 30, 2022
Series A Preferred Stock [Member] | Minimum [Member] | Exercise price [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Measurement Input [1]       9.05
Series A Preferred Stock [Member] | Minimum [Member] | Stock price on valuation date [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Measurement Input [1]       1.1
Series A Preferred Stock [Member] | Minimum [Member] | Risk-free rate [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Measurement Input [1]       1.03
Series A Preferred Stock [Member] | Minimum [Member] | Expected life of the Warrant to convert (years) [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Measurement Input [1]       2.22
Series A Preferred Stock [Member] | Minimum [Member] | Measurement Input, Price Volatility [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Measurement Input [1]       70
Series A Preferred Stock [Member] | Minimum [Member] | Probability of volume failure [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Measurement Input [1]       93
Series A Preferred Stock [Member] | Minimum [Member] | Rounded Ten-day average daily volume [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Measurement Input [1]       297
Series A Preferred Stock [Member] | Maximum [Member] | Exercise price [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Measurement Input [1]       9.91
Series A Preferred Stock [Member] | Maximum [Member] | Stock price on valuation date [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Measurement Input [1]       10.75
Series A Preferred Stock [Member] | Maximum [Member] | Risk-free rate [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Measurement Input [1]       4.23
Series A Preferred Stock [Member] | Maximum [Member] | Expected life of the Warrant to convert (years) [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Measurement Input [1]       2.96
Series A Preferred Stock [Member] | Maximum [Member] | Measurement Input, Price Volatility [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Measurement Input [1]       114
Series A Preferred Stock [Member] | Maximum [Member] | Probability of volume failure [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Measurement Input [1]       99
Series A Preferred Stock [Member] | Maximum [Member] | Rounded Ten-day average daily volume [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Measurement Input [1]       873
Black-Scholes [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Timing of liquidity event Q1 - 2024 March 31, 2024 March 15, 2023  
Black-Scholes [Member] | Exercise price [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Measurement Input 1 1 9.91  
Black-Scholes [Member] | Stock price on valuation date [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Measurement Input 0.55 0.58 0.29  
Black-Scholes [Member] | Risk-free rate [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Measurement Input 4.71 4.92 4.33  
Black-Scholes [Member] | Expected life of the Warrant to convert (years) [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Measurement Input 0.97 1.04 1.97  
Black-Scholes [Member] | Measurement Input, Price Volatility [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Measurement Input 127 123 131  
Black-Scholes [Member] | Expected probability of event [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Measurement Input 10 10 100  
[1] The agreed conversion price adjustment (see Note 8(d) i.) resulted in the Series A Preferred liability value derivative being valued at zero at December 9, 2022. Consequently, there were no conversions subsequent to September 30, 2022, which impacted the Series A derivative liability.