XML 30 R19.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Debt (Tables)
3 Months Ended
Mar. 31, 2024
Debt  
Schedule of debt assumptions

Assumptions

12/31/2023

3/31/2024

Stock price

$

0.76

$

0.60

Volatility

141.90%

148.80%

Discount rate

13.62%

16.16%

Risk-free rate

4.65%

5.03%

Schedule of annual principle and interest payments due

Year

    

Principal

    

Interest

    

Total

Remainder of 2024

$

2,250,000

$

198,305

$

2,448,305

2025

 

650,585

 

13,889

 

664,474

Total

$

2,900,585

$

212,194

$

3,112,779