XML 52 R39.htm IDEA: XBRL DOCUMENT v3.23.1
AMALGAMATION WITH MAGICMED INDUSTRIES INC (Details Narrative) - USD ($)
7 Months Ended 12 Months Ended
Sep. 16, 2021
May 24, 2021
Dec. 31, 2021
Dec. 31, 2022
Dec. 31, 2021
Feb. 11, 2022
Dec. 31, 2020
Business Acquisition [Line Items]              
Shares issue and outstanding percentage   36.60%          
Warrant exercises, shares     4,434   4,434    
Fair value of warrants       $ (4,315,236) $ (9,327,326)    
Shares issuable pursuant to option exercises       25,500 2,482    
Indefinite lived intangible assets     $ 6,375,492 $ 6,375,492   $ 0
Good will     1,587,634 1,587,634  
Operating lease right of use assets     176,304 63,817 176,304    
Patents Application [Member]              
Business Acquisition [Line Items]              
Indefinite lived intangible assets     16,600,000   16,600,000    
In Process Research and Development [Member]              
Business Acquisition [Line Items]              
Good will     700,000   $ 700,000    
Shares Consideration [Member]              
Business Acquisition [Line Items]              
Shares issue and outstanding percentage   20.00%          
Magic Med Industries inc [Member]              
Business Acquisition [Line Items]              
Equity consideration on date of closing valued $ 27,067,310            
Fair value of options 39,042,282            
Intangible assets goodwill 9,834,855            
Assets acquired and liabilities assumed, finite-lived intangibles 772,928            
Deferred tax liabilities $ 9,061,927            
Revenues     0 0      
Pro forma net income loss     $ 33,556,532 (54,127,203)      
Warrant [Member]              
Business Acquisition [Line Items]              
Common stock issued for accounts payable, shares         55,861    
Warrant exercises, shares           400,000  
Amalgamation Agreement [Member]              
Business Acquisition [Line Items]              
Shares issue and outstanding percentage   31.70%          
Amalgamation Agreement [Member] | Magic Med Industries inc [Member]              
Business Acquisition [Line Items]              
Ownership percentage 100.00%            
Amalgamation Agreement [Member] | Magic Med Shares [Member]              
Business Acquisition [Line Items]              
Common stock issued for accounts payable, shares   199,025          
Amalgamation Agreement [Member] | Magic Med Industries inc [Member]              
Business Acquisition [Line Items]              
Acquisition equity interest issued value $ 39,042,282            
Acquired shares of common stock, shares 37,463,673            
Equity consideration on date of closing valued $ 27,067,310            
Warrant exercises, shares 118,274            
Fair value of warrants $ 10,724,578            
Fair value of options 1,535,790            
Fair value of options 1,250,394            
Acquisition costs 285,396            
Intangible assets goodwill 9,834,855            
Goodwill purchase accounting adjustments 9,061,927            
Deferred tax liabilities 9,061,927            
Assets acquired and liabilities assumed, indefinite-lived intangible assets $ 777,928            
Amalgamation Agreement [Member] | Magic Med Industries inc [Member] | General and Administrative Expenses [Member]              
Business Acquisition [Line Items]              
Acquisition costs       $ 650,000      
Amalgamation Agreement [Member] | Magic Med Industries inc [Member] | Maximum [Member]              
Business Acquisition [Line Items]              
Shares issuable pursuant to option exercises 19,477            
Amalgamation Agreement [Member] | Redeemable Preferred Shares [Member]              
Business Acquisition [Line Items]              
Shares issued price per share   $ 0.000001          
Amalgamation Agreement [Member] | Warrant [Member]              
Business Acquisition [Line Items]              
Shares issued warrants and converted options, shares   148,083