XML 43 R29.htm IDEA: XBRL DOCUMENT v3.23.1
Stockholders’ deficit (Details) - USD ($)
1 Months Ended 12 Months Ended
Aug. 01, 2022
Nov. 29, 2022
Dec. 31, 2022
Dec. 31, 2021
Stockholders’ deficit (Details) [Line Items]        
Common stock shares     500,000,000  
Common stock, par value (in Dollars per share)     $ 1  
Preferred stock, shares     2,000,000  
Preferred stock, par value (in Dollars per share)     $ 1  
Cash proceeds (in Dollars)     $ 6,586,198  
Shares of convertible notes (in Dollars per share)       $ 47,498
Common stock withheld with exercise       8,932
Recognized stock based compensation expense (in Dollars)       $ 1,236,806
Cash proceeds (in Dollars)     $ 9,750  
Shares granted (in Dollars per share) $ 1,000,000      
Exercise price (in Dollars per share) $ 2.36      
Restricted shares 400,000 1,954,545 140,000  
Forfeited shares 950,000      
Compensation expense (in Dollars) $ 176,000      
Series A convertible preferred stock, issued     13,602 13,602
Accrued dividends (in Dollars)     $ 331,549  
Series A convertible preferred stock, liquidation preference (in Dollars per share)     $ 25  
Series A convertible preferred stock, dividend rate     6.50%  
Weighted average of the last sales prices     95.00%  
Dividend rate increase     10.00%  
Preferred stock conversion price per share (in Dollars per share)     $ 12  
Stockholders equity, description     If the closing sale price of the common stock is greater than 140% of the conversion price on 20 out of 30 trading days, the company may redeem the Series A Preferred Stock in whole or in part at any time through October 31, 2010, upon at least 30 days’ notice, at a redemption price, payable in cash, equal to 100% of the liquidation preference of the shares to be redeemed, plus unpaid dividends thereon to, but excluding, the redemption date, subject to certain conditions. In addition, beginning November 1, 2010, the company may redeem the Series A Preferred Stock in whole or in part, upon at least 30 days’ notice, at a redemption price, payable in cash, equal to 100% of the liquidation preference of the Series A Preferred Stock to be redeemed, plus unpaid dividends thereon to, but excluding, the redemption date, under certain conditions.  
Common stock discount shares, description     The purchase price is payable, at the corporation’s option, (x) in cash, (y) in shares of the common stock at a discount of 5% from the fair market value of Common Stock on the Purchase Date (i.e. valued at a 95% discount of the Common Stock on the Purchase Date), or (z) any combination thereof.  
Reserved a total possible issuance under the plan     50,000,000  
Total stock-based compensation expense (in Dollars)     $ 1,776,140 $ 1,236,806
Share based compensation of restricted stock agreement shares     140,000  
Restricted stock awards value (in Dollars)     $ 84,000  
Recognized restricted stock awards value (in Dollars)     $ 84,000  
Restricted stock, grants description     The shares vest annually over two years with the first installment one year from the agreement; provided, however, if either party terminates the agreement at any time prior to the last date of it ending, then the shares will vest, pro rata, for each month served since the most recent prior annual vesting date.  
Stock-based compensation (in Dollars)     $ 1,776,140 $ 1,232,256
Option expense (in Dollars)     $ 1,250,641  
Restricted stock     302,499  
Amortization (in Dollars)     $ 223,000  
Shares of stock issued     5,000,000  
Price per share (in Dollars per share)     $ 0.4014  
Unrecognized stock based compensation (in Dollars)     $ 3,510,391  
Shares issued     250,000  
Shares vest portably years     4 years  
Remaining expensed, percentage     50.00%  
Remaining expensed, period     3 years  
Unrecognized compensation (in Dollars)     $ 5,071,427  
Common Stock [Member]        
Stockholders’ deficit (Details) [Line Items]        
Common stock shares       158,329
Stock-based compensation (in Dollars)    
Warrant [Member]        
Stockholders’ deficit (Details) [Line Items]        
Common stock shares       900,000
Common stock option exercise       900,000
Stock value issued for exercise of warrants       0.07
Warrant One [Member]        
Stockholders’ deficit (Details) [Line Items]        
Common stock shares       750,000
Common stock option exercise       250,000
Stock value issued for exercise of warrants       0.06
Options [Member]        
Stockholders’ deficit (Details) [Line Items]        
Common stock shares     137,066 1,005,682
Common stock option exercise     137,066  
Stock option exercise price per share (in Dollars per share)     $ 0.13 $ 1,090,910
Price per share (in Dollars per share)       $ 0.05
Cash proceeds (in Dollars)     $ 17,819  
Options One [Member]        
Stockholders’ deficit (Details) [Line Items]        
Common stock shares       259,741
Stock option exercise price per share (in Dollars per share)       $ 500,000
Price per share (in Dollars per share)       $ 0.37
Options Three [Member]        
Stockholders’ deficit (Details) [Line Items]        
Common stock shares       475,000
Common stock option exercise       500,000
Common stock withheld with exercise       25,000
Options Four [Member]        
Stockholders’ deficit (Details) [Line Items]        
Common stock shares       482,143
Common stock option exercise       500,000
Common stock withheld with exercise       17,857
Options Five [Member]        
Stockholders’ deficit (Details) [Line Items]        
Common stock shares       728,814
Common stock option exercise       750,000
Common stock withheld with exercise       21,186
Options Six [Member]        
Stockholders’ deficit (Details) [Line Items]        
Common stock shares       400,158
Common stock option exercise       409,090
Options Seven [Member]        
Stockholders’ deficit (Details) [Line Items]        
Common stock shares       731,109
Common stock option exercise       750,000
Common stock withheld with exercise       18,891
Restricted Stock Agreement [Member]        
Stockholders’ deficit (Details) [Line Items]        
Common stock shares     130,417  
Restricted shares value (in Dollars)     $ 0  
Warrant Two [Member]        
Stockholders’ deficit (Details) [Line Items]        
Common stock shares     25,000  
Stock value issued for exercise of warrants     12,500  
Price per share (in Dollars per share)     $ 0.05  
Cash proceeds (in Dollars)     $ 1,250  
Preferred Stock [Member]        
Stockholders’ deficit (Details) [Line Items]        
Liquidation preference, percentage     101.00%  
Stock-based compensation (in Dollars)    
Minimum [Member]        
Stockholders’ deficit (Details) [Line Items]        
Liquidation preference, percentage     1.00%  
Restricted stock amount (in Dollars)     $ 86,912 15,355
Vested Period     1 year  
Maximum [Member]        
Stockholders’ deficit (Details) [Line Items]        
Liquidation preference, percentage     6.50%  
Restricted stock amount (in Dollars)     $ 3,850,454 $ 84,000
Vested Period     2 years  
Private Placement [Member]        
Stockholders’ deficit (Details) [Line Items]        
Common stock shares       4,054,665
Accredited investors price per share (in Dollars per share)       $ 0.75
Cash proceeds (in Dollars)       $ 3,041,000
Private placement One [Member]        
Stockholders’ deficit (Details) [Line Items]        
Common stock shares       7,056,250
Accredited investors price per share (in Dollars per share)       $ 0.32
Cash proceeds (in Dollars)       $ 2,258,000
Private Placement Two [Member]        
Stockholders’ deficit (Details) [Line Items]        
Common stock shares     2,993,727  
Accredited investors price per share (in Dollars per share)     $ 2.2  
Series A Preferred Stock [Member]        
Stockholders’ deficit (Details) [Line Items]        
Series A convertible preferred stock, issued     13,602 13,602
Liquidation preference, percentage     7.50%  
Executive Employment Agreement [Member]        
Stockholders’ deficit (Details) [Line Items]        
Recognized stock based compensation expense (in Dollars)     $ 1,776,140 $ 1,236,806
Chief Financial Officer [Member]        
Stockholders’ deficit (Details) [Line Items]        
Shares issued     400,000  
Restricted Stock [Member]        
Stockholders’ deficit (Details) [Line Items]        
Common stock shares       31,250
Stock value issued for restricted stock agreement (in Dollars)       $ 4,550
Recognized restricted stock awards value (in Dollars)     $ 928,000  
Restricted stock amount (in Dollars)     $ 109,176  
Shares vest portably years     4 years  
Restricted Stock One [Member]        
Stockholders’ deficit (Details) [Line Items]        
Recognized restricted stock awards value (in Dollars)     $ 580,000  
Restricted stock amount (in Dollars)     $ 90,939  
Percentage of vested     25.00%