XML 61 R51.htm IDEA: XBRL DOCUMENT v3.23.1
CONVERTIBLE PROMISSORY NOTES (Details) - USD ($)
1 Months Ended 2 Months Ended
Jan. 31, 2023
Mar. 31, 2023
Short-Term Debt [Line Items]    
Net carrying value of convertible promissory notes, beginning balance $ 645,000 $ 2,817,485
Proceeds of new 1% convertible promissory notes 2,500,000  
Less: Allocated intrinsic value of beneficial conversion feature [1] (400,000)  
Add: Accumulated amortization of debt discount 72,485 18,405
Net carrying value of convertible promissory notes, ending balance 2,817,485 2,835,890
New 1 Percent Convertible Promissory Notes Due In 2025 [Member]    
Short-Term Debt [Line Items]    
Net carrying value of convertible promissory notes, beginning balance 645,000 645,000
Proceeds of new 1% convertible promissory notes  
Less: Allocated intrinsic value of beneficial conversion feature [1]  
Add: Accumulated amortization of debt discount
Net carrying value of convertible promissory notes, ending balance 645,000 645,000
New 1 Percent Convertible Promissory Notes Due In 2027 [Member]    
Short-Term Debt [Line Items]    
Net carrying value of convertible promissory notes, beginning balance 2,172,485
Proceeds of new 1% convertible promissory notes 2,500,000  
Less: Allocated intrinsic value of beneficial conversion feature [1] (400,000)  
Add: Accumulated amortization of debt discount 72,485 18,405
Net carrying value of convertible promissory notes, ending balance $ 2,172,485 $ 2,190,890
[1] At the time of issuance, the Company evaluated the intrinsic value of the beneficial conversion feature (“BCF”) associated with the conversion feature of the convertible promissory note. The BCF was recorded into additional paid-in capital. Additionally, the convertible promissory note was considered to have an embedded BCF because the effective conversion price was less than the fair value of the Company’s common stock on notes issuance date. The value of the BCF was recorded as a discount on the convertible promissory note. Hence, in connection with the issuance of the convertible promissory note, the Company recorded a total debt discount of $400,000 that will be amortized over the term of the Note using effective interest rate method.