XML 38 R28.htm IDEA: XBRL DOCUMENT v3.23.1
Convertible Notes Payable (Tables)
12 Months Ended
Dec. 31, 2022
Debt Disclosure [Abstract]  
Schedule of Convertible Notes Payable

The following summarizes convertible note activity during the years ended December 31, 2022 and 2021:

 

                               
   2017 Notes   Amended 2017 Notes   2020 Notes   2021 Notes   2022 Notes   Total 
Balance at January 1, 2021  $2,712,000   $17,355,000   $3,325,000   $-   $-   $23,392,000 
Issuance   -    -    1,700,000    1,460,000    -    3,160,000 
Conversions   (2,712,000)   (17,355,000)   (5,025,000)   -    -    (25,092,000)
Balance at December 31, 2021   -    -    -    1,460,000    -    1,460,000 
Issuance   -    -    -    875,000    752,500    1,627,500 
Conversions   -    -    -    (1,260,000)   -    (1,260,000)
Balance at December 31, 2022  $-   $-   $-   $1,075,000   $752,500   $1,827,500 
Schedule of Conversion of Notes into Preferred Stock

The following summarizes the conversion activity during the year ended December 31, 2021:

 

                     
   2021 Conversions Into Preferred Stock 
   Series D   Series D-1     
   2017 Notes   Amended 2017 Notes   2020 Notes   Total 
Principal converted  $2,712,000   $17,355,000   $5,025,000   $25,092,000 
Accrued interest converted   829,222    4,332,286    319,572    5,481,080 
Total converted  $3,541,222   $21,687,286   $5,344,572   $30,573,080 
Conversion price  $0.2862   $2.862   $2.862      
Total shares   12,373,247    7,573,157    1,867,437    21,813,841 
The following summarizes the conversion activity during the year ended December 31, 2022:

 

   Series D-1 
  

Preferred

Stock

 
Principal converted  $1,260,000 
Accrued interest converted   101,640 
Total converted  $1,361,640 
Conversion price  $2.862 
Total shares   475,766